[LHH] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 184.25%
YoY- -93.03%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 874,192 864,933 728,240 532,012 521,718 498,648 439,000 12.15%
PBT 79,142 46,465 49,223 16,243 55,817 12 28,431 18.58%
Tax -15,954 -8,459 -7,891 -5,685 -6,703 -4,956 -7,963 12.26%
NP 63,188 38,006 41,332 10,558 49,114 -4,944 20,468 20.64%
-
NP to SH 42,108 25,012 31,055 3,028 43,416 -4,944 20,468 12.76%
-
Tax Rate 20.16% 18.21% 16.03% 35.00% 12.01% 41,300.00% 28.01% -
Total Cost 811,004 826,927 686,908 521,454 472,604 503,592 418,532 11.64%
-
Net Worth 347,649 319,486 297,497 264,139 304,427 173,419 190,034 10.58%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,167 3,334 3,333 - 7,579 - - -
Div Payout % 9.90% 13.33% 10.74% - 17.46% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 347,649 319,486 297,497 264,139 304,427 173,419 190,034 10.58%
NOSH 166,698 166,746 166,693 163,675 151,592 151,656 151,614 1.59%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.23% 4.39% 5.68% 1.98% 9.41% -0.99% 4.66% -
ROE 12.11% 7.83% 10.44% 1.15% 14.26% -2.85% 10.77% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 524.42 518.71 436.87 325.04 344.16 328.80 289.55 10.39%
EPS 25.26 15.00 18.63 1.85 28.64 -3.26 13.50 10.99%
DPS 2.50 2.00 2.00 0.00 5.00 0.00 0.00 -
NAPS 2.0855 1.916 1.7847 1.6138 2.0082 1.1435 1.2534 8.84%
Adjusted Per Share Value based on latest NOSH - 166,801
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 494.02 488.79 411.54 300.65 294.83 281.80 248.09 12.15%
EPS 23.80 14.13 17.55 1.71 24.54 -2.79 11.57 12.76%
DPS 2.36 1.88 1.88 0.00 4.28 0.00 0.00 -
NAPS 1.9646 1.8055 1.6812 1.4927 1.7204 0.98 1.0739 10.58%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.24 0.80 1.32 1.25 1.58 0.91 2.10 -
P/RPS 0.24 0.15 0.30 0.38 0.46 0.28 0.73 -16.90%
P/EPS 4.91 5.33 7.09 67.57 5.52 -27.91 15.56 -17.47%
EY 20.37 18.75 14.11 1.48 18.13 -3.58 6.43 21.16%
DY 2.02 2.50 1.52 0.00 3.16 0.00 0.00 -
P/NAPS 0.59 0.42 0.74 0.77 0.79 0.80 1.68 -15.99%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 27/02/08 26/02/07 27/02/06 24/02/05 26/02/04 -
Price 1.40 0.82 1.15 1.30 2.63 0.94 1.91 -
P/RPS 0.27 0.16 0.26 0.40 0.76 0.29 0.66 -13.82%
P/EPS 5.54 5.47 6.17 70.27 9.18 -28.83 14.15 -14.45%
EY 18.04 18.29 16.20 1.42 10.89 -3.47 7.07 16.88%
DY 1.79 2.44 1.74 0.00 1.90 0.00 0.00 -
P/NAPS 0.67 0.43 0.64 0.81 1.31 0.82 1.52 -12.75%

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