[LHH] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -23.52%
YoY- 284.16%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 651,344 608,844 552,501 585,333 582,838 511,544 500,598 19.12%
PBT -13,694 -35,044 8,327 37,908 45,612 27,200 -21,442 -25.77%
Tax -4,812 -7,852 -9,934 -10,617 -9,928 -9,304 -4,323 7.38%
NP -18,506 -42,896 -1,607 27,290 35,684 17,896 -25,765 -19.74%
-
NP to SH -18,506 -42,896 -1,607 27,290 35,684 17,896 -25,765 -19.74%
-
Tax Rate - - 119.30% 28.01% 21.77% 34.21% - -
Total Cost 669,850 651,740 554,108 558,042 547,154 493,648 526,363 17.38%
-
Net Worth 167,555 165,903 172,304 190,033 186,848 172,180 168,168 -0.24%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 167,555 165,903 172,304 190,033 186,848 172,180 168,168 -0.24%
NOSH 151,688 151,468 151,810 151,614 151,588 151,661 151,598 0.03%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -2.84% -7.05% -0.29% 4.66% 6.12% 3.50% -5.15% -
ROE -11.04% -25.86% -0.93% 14.36% 19.10% 10.39% -15.32% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 429.40 401.96 363.94 386.07 384.49 337.29 330.21 19.08%
EPS -12.20 -28.32 -1.06 18.00 23.54 11.80 -17.00 -19.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1046 1.0953 1.135 1.2534 1.2326 1.1353 1.1093 -0.28%
Adjusted Per Share Value based on latest NOSH - 151,791
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 368.09 344.07 312.23 330.78 329.37 289.08 282.90 19.12%
EPS -10.46 -24.24 -0.91 15.42 20.17 10.11 -14.56 -19.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9469 0.9376 0.9737 1.0739 1.0559 0.973 0.9504 -0.24%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.04 1.15 1.71 2.10 1.29 0.81 0.73 -
P/RPS 0.24 0.29 0.47 0.54 0.34 0.24 0.22 5.95%
P/EPS -8.52 -4.06 -161.54 11.67 5.48 6.86 -4.30 57.55%
EY -11.73 -24.63 -0.62 8.57 18.25 14.57 -23.28 -36.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.05 1.51 1.68 1.05 0.71 0.66 26.50%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 26/05/04 26/02/04 12/11/03 25/08/03 30/05/03 -
Price 0.91 0.94 1.18 1.91 2.27 1.33 0.70 -
P/RPS 0.21 0.23 0.32 0.49 0.59 0.39 0.21 0.00%
P/EPS -7.46 -3.32 -111.47 10.61 9.64 11.27 -4.12 48.39%
EY -13.41 -30.13 -0.90 9.42 10.37 8.87 -24.28 -32.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 1.04 1.52 1.84 1.17 0.63 19.15%

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