[LHH] YoY Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 28.45%
YoY- -113.65%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 583,428 576,809 457,660 340,382 329,563 325,672 291,419 12.25%
PBT 56,103 36,424 32,803 4,400 34,128 -6,847 22,806 16.17%
Tax -11,207 -5,781 -4,683 -2,923 -4,232 -2,406 -4,964 14.52%
NP 44,896 30,643 28,120 1,477 29,896 -9,253 17,842 16.60%
-
NP to SH 30,056 22,906 21,479 -3,594 26,338 -9,253 17,842 9.07%
-
Tax Rate 19.98% 15.87% 14.28% 66.43% 12.40% - 21.77% -
Total Cost 538,532 546,166 429,540 338,905 299,667 334,925 273,577 11.93%
-
Net Worth 339,201 318,683 289,249 255,060 228,631 167,555 186,848 10.43%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 4,167 - 3,335 - - - - -
Div Payout % 13.87% - 15.53% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 339,201 318,683 289,249 255,060 228,631 167,555 186,848 10.43%
NOSH 166,699 166,710 166,762 161,891 151,542 151,688 151,588 1.59%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.70% 5.31% 6.14% 0.43% 9.07% -2.84% 6.12% -
ROE 8.86% 7.19% 7.43% -1.41% 11.52% -5.52% 9.55% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 349.99 345.99 274.44 210.25 217.47 214.70 192.24 10.49%
EPS 18.03 13.74 12.88 -2.22 17.38 -6.10 11.77 7.35%
DPS 2.50 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.0348 1.9116 1.7345 1.5755 1.5087 1.1046 1.2326 8.70%
Adjusted Per Share Value based on latest NOSH - 166,162
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 329.71 325.97 258.63 192.36 186.24 184.04 164.69 12.25%
EPS 16.99 12.94 12.14 -2.03 14.88 -5.23 10.08 9.08%
DPS 2.36 0.00 1.88 0.00 0.00 0.00 0.00 -
NAPS 1.9169 1.8009 1.6346 1.4414 1.292 0.9469 1.0559 10.43%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.04 0.99 1.35 1.26 1.13 1.04 1.29 -
P/RPS 0.30 0.29 0.49 0.60 0.52 0.48 0.67 -12.52%
P/EPS 5.77 7.21 10.48 -56.76 6.50 -17.05 10.96 -10.13%
EY 17.34 13.88 9.54 -1.76 15.38 -5.87 9.12 11.29%
DY 2.40 0.00 1.48 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.78 0.80 0.75 0.94 1.05 -11.32%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 27/11/08 02/11/07 28/11/06 29/11/05 30/11/04 12/11/03 -
Price 1.11 0.88 1.40 1.22 1.03 0.91 2.27 -
P/RPS 0.32 0.25 0.51 0.58 0.47 0.42 1.18 -19.53%
P/EPS 6.16 6.40 10.87 -54.95 5.93 -14.92 19.29 -17.31%
EY 16.24 15.61 9.20 -1.82 16.87 -6.70 5.19 20.91%
DY 2.25 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.46 0.81 0.77 0.68 0.82 1.84 -18.21%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment