[LHH] YoY TTM 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- 41.41%
YoY- 45.03%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,680,357 1,241,477 1,151,044 1,112,793 935,754 664,921 705,652 15.55%
PBT 116,827 77,288 78,508 51,360 50,928 -5,217 85,607 5.31%
Tax -23,781 -14,947 -17,058 -9,583 -7,722 -7,787 -11,499 12.86%
NP 93,046 62,341 61,450 41,777 43,206 -13,004 74,108 3.86%
-
NP to SH 59,660 37,735 33,964 23,419 31,568 -19,060 68,410 -2.25%
-
Tax Rate 20.36% 19.34% 21.73% 18.66% 15.16% - 13.43% -
Total Cost 1,587,311 1,179,136 1,089,594 1,071,016 892,548 677,925 631,544 16.59%
-
Net Worth 460,962 400,087 347,641 320,245 297,740 269,183 304,312 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 - - 4,166 6,674 5,012 - 13,637 -
Div Payout % - - 12.27% 28.50% 15.88% - 19.94% -
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 460,962 400,087 347,641 320,245 297,740 269,183 304,312 7.16%
NOSH 176,953 176,998 166,694 167,142 166,829 166,801 151,535 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 5.54% 5.02% 5.34% 3.75% 4.62% -1.96% 10.50% -
ROE 12.94% 9.43% 9.77% 7.31% 10.60% -7.08% 22.48% -
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 949.61 701.40 690.51 665.77 560.91 398.63 465.67 12.60%
EPS 33.72 21.32 20.38 14.01 18.92 -11.43 45.14 -4.74%
DPS 0.00 0.00 2.50 4.00 3.00 0.00 9.00 -
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 949.61 701.59 650.48 628.86 528.81 375.76 398.78 15.55%
EPS 33.72 21.32 19.19 13.23 17.84 -10.77 38.66 -2.25%
DPS 0.00 0.00 2.35 3.77 2.83 0.00 7.71 -
NAPS 2.605 2.261 1.9646 1.8098 1.6826 1.5212 1.7197 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 0.18 0.24 0.18 0.12 0.24 0.31 0.34 -10.05%
P/EPS 5.04 7.83 6.09 5.71 6.98 -10.94 3.50 6.26%
EY 19.83 12.77 16.43 17.51 14.34 -9.14 28.57 -5.90%
DY 0.00 0.00 2.02 5.00 2.27 0.00 5.70 -
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 0.19 0.23 0.20 0.12 0.21 0.33 0.56 -16.47%
P/EPS 5.22 7.60 6.87 5.85 6.08 -11.38 5.83 -1.82%
EY 19.16 13.16 14.55 17.09 16.45 -8.79 17.17 1.84%
DY 0.00 0.00 1.79 4.88 2.61 0.00 3.42 -
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