[LHH] YoY TTM Result on 31-Dec-2005 [#3]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 22.95%
YoY- 353.19%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,112,793 935,754 664,921 705,652 612,149 529,142 583,494 11.34%
PBT 51,360 50,928 -5,217 85,607 -20,092 12,330 1,379 82.64%
Tax -9,583 -7,722 -7,787 -11,499 -6,927 -6,513 -8,189 2.65%
NP 41,777 43,206 -13,004 74,108 -27,019 5,817 -6,810 -
-
NP to SH 23,419 31,568 -19,060 68,410 -27,019 5,817 -6,810 -
-
Tax Rate 18.66% 15.16% - 13.43% - 52.82% 593.84% -
Total Cost 1,071,016 892,548 677,925 631,544 639,168 523,325 590,304 10.42%
-
Net Worth 320,245 297,740 269,183 304,312 173,497 190,255 184,687 9.59%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 6,674 5,012 - 13,637 - - - -
Div Payout % 28.50% 15.88% - 19.94% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 320,245 297,740 269,183 304,312 173,497 190,255 184,687 9.59%
NOSH 167,142 166,829 166,801 151,535 151,725 151,791 151,370 1.66%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.75% 4.62% -1.96% 10.50% -4.41% 1.10% -1.17% -
ROE 7.31% 10.60% -7.08% 22.48% -15.57% 3.06% -3.69% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 665.77 560.91 398.63 465.67 403.46 348.60 385.47 9.52%
EPS 14.01 18.92 -11.43 45.14 -17.81 3.83 -4.50 -
DPS 4.00 3.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 1.916 1.7847 1.6138 2.0082 1.1435 1.2534 1.2201 7.80%
Adjusted Per Share Value based on latest NOSH - 151,535
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 628.86 528.81 375.76 398.78 345.94 299.03 329.74 11.34%
EPS 13.23 17.84 -10.77 38.66 -15.27 3.29 -3.85 -
DPS 3.77 2.83 0.00 7.71 0.00 0.00 0.00 -
NAPS 1.8098 1.6826 1.5212 1.7197 0.9805 1.0752 1.0437 9.59%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.80 1.32 1.25 1.58 0.91 2.10 0.75 -
P/RPS 0.12 0.24 0.31 0.34 0.23 0.60 0.19 -7.36%
P/EPS 5.71 6.98 -10.94 3.50 -5.11 54.80 -16.67 -
EY 17.51 14.34 -9.14 28.57 -19.57 1.82 -6.00 -
DY 5.00 2.27 0.00 5.70 0.00 0.00 0.00 -
P/NAPS 0.42 0.74 0.77 0.79 0.80 1.68 0.61 -6.02%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 27/02/08 26/02/07 27/02/06 24/02/05 26/02/04 28/02/03 -
Price 0.82 1.15 1.30 2.63 0.94 1.91 0.69 -
P/RPS 0.12 0.21 0.33 0.56 0.23 0.55 0.18 -6.52%
P/EPS 5.85 6.08 -11.38 5.83 -5.28 49.84 -15.34 -
EY 17.09 16.45 -8.79 17.17 -18.94 2.01 -6.52 -
DY 4.88 2.61 0.00 3.42 0.00 0.00 0.00 -
P/NAPS 0.43 0.64 0.81 1.31 0.82 1.52 0.57 -4.58%

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