[LHH] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 40.1%
YoY- 68.35%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,307,316 972,731 874,192 864,933 728,240 532,012 521,718 16.53%
PBT 107,522 88,744 79,142 46,465 49,223 16,243 55,817 11.54%
Tax -22,083 -20,346 -15,954 -8,459 -7,891 -5,685 -6,703 21.97%
NP 85,439 68,398 63,188 38,006 41,332 10,558 49,114 9.66%
-
NP to SH 56,735 45,725 42,108 25,012 31,055 3,028 43,416 4.55%
-
Tax Rate 20.54% 22.93% 20.16% 18.21% 16.03% 35.00% 12.01% -
Total Cost 1,221,877 904,333 811,004 826,927 686,908 521,454 472,604 17.14%
-
Net Worth 461,137 384,654 347,649 319,486 297,497 264,139 304,427 7.16%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 4,167 3,334 3,333 - 7,579 -
Div Payout % - - 9.90% 13.33% 10.74% - 17.46% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 461,137 384,654 347,649 319,486 297,497 264,139 304,427 7.16%
NOSH 177,020 170,171 166,698 166,746 166,693 163,675 151,592 2.61%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.54% 7.03% 7.23% 4.39% 5.68% 1.98% 9.41% -
ROE 12.30% 11.89% 12.11% 7.83% 10.44% 1.15% 14.26% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 738.51 571.62 524.42 518.71 436.87 325.04 344.16 13.56%
EPS 32.05 26.87 25.26 15.00 18.63 1.85 28.64 1.89%
DPS 0.00 0.00 2.50 2.00 2.00 0.00 5.00 -
NAPS 2.605 2.2604 2.0855 1.916 1.7847 1.6138 2.0082 4.42%
Adjusted Per Share Value based on latest NOSH - 166,694
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 738.79 549.71 494.02 488.79 411.54 300.65 294.83 16.53%
EPS 32.06 25.84 23.80 14.13 17.55 1.71 24.54 4.55%
DPS 0.00 0.00 2.36 1.88 1.88 0.00 4.28 -
NAPS 2.606 2.1738 1.9646 1.8055 1.6812 1.4927 1.7204 7.16%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.70 1.67 1.24 0.80 1.32 1.25 1.58 -
P/RPS 0.23 0.29 0.24 0.15 0.30 0.38 0.46 -10.90%
P/EPS 5.30 6.22 4.91 5.33 7.09 67.57 5.52 -0.67%
EY 18.85 16.09 20.37 18.75 14.11 1.48 18.13 0.65%
DY 0.00 0.00 2.02 2.50 1.52 0.00 3.16 -
P/NAPS 0.65 0.74 0.59 0.42 0.74 0.77 0.79 -3.19%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 24/02/10 27/02/09 27/02/08 26/02/07 27/02/06 -
Price 1.76 1.62 1.40 0.82 1.15 1.30 2.63 -
P/RPS 0.24 0.28 0.27 0.16 0.26 0.40 0.76 -17.47%
P/EPS 5.49 6.03 5.54 5.47 6.17 70.27 9.18 -8.20%
EY 18.21 16.59 18.04 18.29 16.20 1.42 10.89 8.94%
DY 0.00 0.00 1.79 2.44 1.74 0.00 1.90 -
P/NAPS 0.68 0.72 0.67 0.43 0.64 0.81 1.31 -10.34%

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