[LHI] YoY Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 152.52%
YoY- 71.73%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 6,994,325 7,126,479 6,720,790 5,339,432 4,432,988 4,510,713 4,191,967 8.89%
PBT 511,327 371,468 175,892 82,803 88,808 238,581 258,064 12.05%
Tax -86,548 -86,376 -46,273 -38,918 -28,160 -59,400 -66,586 4.46%
NP 424,779 285,092 129,619 43,885 60,648 179,181 191,478 14.18%
-
NP to SH 288,090 220,136 128,185 47,416 60,590 121,050 153,551 11.04%
-
Tax Rate 16.93% 23.25% 26.31% 47.00% 31.71% 24.90% 25.80% -
Total Cost 6,569,546 6,841,387 6,591,171 5,295,547 4,372,340 4,331,532 4,000,489 8.61%
-
Net Worth 2,338,312 2,223,214 1,983,044 1,772,439 1,674,985 1,612,935 0 -
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 100,411 109,500 - 24,090 20,075 58,400 - -
Div Payout % 34.85% 49.74% - 50.81% 33.13% 48.24% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 2,338,312 2,223,214 1,983,044 1,772,439 1,674,985 1,612,935 0 -
NOSH 3,651,330 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 3,397,146 1.20%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 6.07% 4.00% 1.93% 0.82% 1.37% 3.97% 4.57% -
ROE 12.32% 9.90% 6.46% 2.68% 3.62% 7.50% 0.00% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 191.56 195.25 184.13 146.29 121.45 123.58 123.40 7.59%
EPS 7.89 6.03 3.51 1.30 1.66 3.43 4.52 9.72%
DPS 2.75 3.00 0.00 0.66 0.55 1.60 0.00 -
NAPS 0.6404 0.6091 0.5433 0.4856 0.4589 0.4419 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,650,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 191.54 195.16 184.05 146.22 121.40 123.52 114.79 8.89%
EPS 7.89 6.03 3.51 1.30 1.66 3.31 4.20 11.06%
DPS 2.75 3.00 0.00 0.66 0.55 1.60 0.00 -
NAPS 0.6403 0.6088 0.543 0.4854 0.4587 0.4417 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 - -
Price 0.70 0.55 0.46 0.65 0.71 0.825 0.00 -
P/RPS 0.37 0.28 0.25 0.44 0.58 0.67 0.00 -
P/EPS 8.87 9.12 13.10 50.04 42.77 24.88 0.00 -
EY 11.27 10.97 7.63 2.00 2.34 4.02 0.00 -
DY 3.93 5.45 0.00 1.02 0.77 1.94 0.00 -
P/NAPS 1.09 0.90 0.85 1.34 1.55 1.87 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 28/11/23 29/11/22 23/11/21 24/11/20 26/11/19 - -
Price 0.66 0.69 0.485 0.555 0.68 0.90 0.00 -
P/RPS 0.34 0.35 0.26 0.38 0.56 0.73 0.00 -
P/EPS 8.37 11.44 13.81 42.72 40.96 27.14 0.00 -
EY 11.95 8.74 7.24 2.34 2.44 3.68 0.00 -
DY 4.17 4.35 0.00 1.19 0.81 1.78 0.00 -
P/NAPS 1.03 1.13 0.89 1.14 1.48 2.04 0.00 -

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