[LHH] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 156.17%
YoY- -93.03%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 915,320 829,964 739,526 709,349 680,764 642,160 654,627 25.01%
PBT 65,606 43,556 17,948 21,657 8,800 -8,840 34,357 53.85%
Tax -9,366 -10,820 -5,516 -7,580 -5,846 -2,048 -8,805 4.19%
NP 56,240 32,736 12,432 14,077 2,954 -10,888 25,552 69.12%
-
NP to SH 42,958 21,352 3,541 4,037 -7,188 -20,092 21,328 59.42%
-
Tax Rate 14.28% 24.84% 30.73% 35.00% 66.43% - 25.63% -
Total Cost 859,080 797,228 727,094 695,272 677,810 653,048 629,075 23.06%
-
Net Worth 289,249 272,755 263,624 264,139 255,060 245,297 249,341 10.39%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 6,670 - 1,643 - - - 7,578 -8.14%
Div Payout % 15.53% - 46.41% - - - 35.53% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 289,249 272,755 263,624 264,139 255,060 245,297 249,341 10.39%
NOSH 166,762 166,812 164,343 163,675 161,891 156,479 151,566 6.57%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.14% 3.94% 1.68% 1.98% 0.43% -1.70% 3.90% -
ROE 14.85% 7.83% 1.34% 1.53% -2.82% -8.19% 8.55% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 548.88 497.54 449.99 433.39 420.51 410.38 431.91 17.30%
EPS 25.76 12.80 2.15 2.47 -4.44 -12.84 14.07 49.60%
DPS 4.00 0.00 1.00 0.00 0.00 0.00 5.00 -13.81%
NAPS 1.7345 1.6351 1.6041 1.6138 1.5755 1.5676 1.6451 3.58%
Adjusted Per Share Value based on latest NOSH - 166,801
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 517.27 469.03 417.92 400.87 384.71 362.90 369.94 25.01%
EPS 24.28 12.07 2.00 2.28 -4.06 -11.35 12.05 59.46%
DPS 3.77 0.00 0.93 0.00 0.00 0.00 4.28 -8.10%
NAPS 1.6346 1.5414 1.4898 1.4927 1.4414 1.3862 1.4091 10.39%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.35 1.16 1.17 1.25 1.26 1.95 1.75 -
P/RPS 0.25 0.23 0.26 0.29 0.30 0.48 0.41 -28.07%
P/EPS 5.24 9.06 54.30 50.68 -28.38 -15.19 12.44 -43.77%
EY 19.08 11.03 1.84 1.97 -3.52 -6.58 8.04 77.82%
DY 2.96 0.00 0.85 0.00 0.00 0.00 2.86 2.31%
P/NAPS 0.78 0.71 0.73 0.77 0.80 1.24 1.06 -18.47%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 02/11/07 23/08/07 31/05/07 26/02/07 28/11/06 29/08/06 16/06/06 -
Price 1.40 1.19 1.12 1.30 1.22 1.33 1.67 -
P/RPS 0.26 0.24 0.25 0.30 0.29 0.32 0.39 -23.66%
P/EPS 5.43 9.30 51.98 52.70 -27.48 -10.36 11.87 -40.60%
EY 18.40 10.76 1.92 1.90 -3.64 -9.65 8.43 68.18%
DY 2.86 0.00 0.89 0.00 0.00 0.00 2.99 -2.91%
P/NAPS 0.81 0.73 0.70 0.81 0.77 0.85 1.02 -14.23%

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