[LHH] YoY Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 171.97%
YoY- 19.19%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 867,237 629,308 583,428 576,809 457,660 340,382 329,563 17.49%
PBT 70,607 59,617 56,103 36,424 32,803 4,400 34,128 12.87%
Tax -15,170 -12,035 -11,207 -5,781 -4,683 -2,923 -4,232 23.69%
NP 55,437 47,582 44,896 30,643 28,120 1,477 29,896 10.83%
-
NP to SH 38,615 32,397 30,056 22,906 21,479 -3,594 26,338 6.58%
-
Tax Rate 21.49% 20.19% 19.98% 15.87% 14.28% 66.43% 12.40% -
Total Cost 811,800 581,726 538,532 546,166 429,540 338,905 299,667 18.05%
-
Net Worth 443,992 360,835 339,201 318,683 289,249 255,060 228,631 11.69%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - 4,167 - 3,335 - - -
Div Payout % - - 13.87% - 15.53% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 443,992 360,835 339,201 318,683 289,249 255,060 228,631 11.69%
NOSH 177,051 166,737 166,699 166,710 166,762 161,891 151,542 2.62%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.39% 7.56% 7.70% 5.31% 6.14% 0.43% 9.07% -
ROE 8.70% 8.98% 8.86% 7.19% 7.43% -1.41% 11.52% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 489.82 377.43 349.99 345.99 274.44 210.25 217.47 14.48%
EPS 21.81 19.43 18.03 13.74 12.88 -2.22 17.38 3.85%
DPS 0.00 0.00 2.50 0.00 2.00 0.00 0.00 -
NAPS 2.5077 2.1641 2.0348 1.9116 1.7345 1.5755 1.5087 8.83%
Adjusted Per Share Value based on latest NOSH - 177,063
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 490.09 355.64 329.71 325.97 258.63 192.36 186.24 17.49%
EPS 21.82 18.31 16.99 12.94 12.14 -2.03 14.88 6.58%
DPS 0.00 0.00 2.36 0.00 1.88 0.00 0.00 -
NAPS 2.5091 2.0392 1.9169 1.8009 1.6346 1.4414 1.292 11.69%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.54 1.61 1.04 0.99 1.35 1.26 1.13 -
P/RPS 0.31 0.43 0.30 0.29 0.49 0.60 0.52 -8.25%
P/EPS 7.06 8.29 5.77 7.21 10.48 -56.76 6.50 1.38%
EY 14.16 12.07 17.34 13.88 9.54 -1.76 15.38 -1.36%
DY 0.00 0.00 2.40 0.00 1.48 0.00 0.00 -
P/NAPS 0.61 0.74 0.51 0.52 0.78 0.80 0.75 -3.38%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 29/11/10 24/11/09 27/11/08 02/11/07 28/11/06 29/11/05 -
Price 1.68 1.67 1.11 0.88 1.40 1.22 1.03 -
P/RPS 0.34 0.44 0.32 0.25 0.51 0.58 0.47 -5.25%
P/EPS 7.70 8.59 6.16 6.40 10.87 -54.95 5.93 4.44%
EY 12.98 11.63 16.24 15.61 9.20 -1.82 16.87 -4.27%
DY 0.00 0.00 2.25 0.00 1.43 0.00 0.00 -
P/NAPS 0.67 0.77 0.55 0.46 0.81 0.77 0.68 -0.24%

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