[LHH] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -21.61%
YoY- 99.94%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,142,938 874,192 583,428 280,607 1,141,785 864,933 576,809 57.82%
PBT 67,686 79,142 56,103 26,230 45,831 46,465 36,424 51.20%
Tax -10,555 -15,954 -11,207 -6,144 -9,563 -8,459 -5,781 49.43%
NP 57,131 63,188 44,896 20,086 36,268 38,006 30,643 51.53%
-
NP to SH 34,118 42,108 30,056 13,222 16,868 25,012 22,906 30.45%
-
Tax Rate 15.59% 20.16% 19.98% 23.42% 20.87% 18.21% 15.87% -
Total Cost 1,085,807 811,004 538,532 260,521 1,105,517 826,927 546,166 58.17%
-
Net Worth 336,543 347,649 339,201 321,729 307,822 319,486 318,683 3.70%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 4,167 4,167 4,167 - 3,335 3,334 - -
Div Payout % 12.21% 9.90% 13.87% - 19.77% 13.33% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 336,543 347,649 339,201 321,729 307,822 319,486 318,683 3.70%
NOSH 166,688 166,698 166,699 166,733 166,769 166,746 166,710 -0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.00% 7.23% 7.70% 7.16% 3.18% 4.39% 5.31% -
ROE 10.14% 12.11% 8.86% 4.11% 5.48% 7.83% 7.19% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 685.67 524.42 349.99 168.30 684.65 518.71 345.99 57.83%
EPS 20.46 25.26 18.03 7.93 10.12 15.00 13.74 30.43%
DPS 2.50 2.50 2.50 0.00 2.00 2.00 0.00 -
NAPS 2.019 2.0855 2.0348 1.9296 1.8458 1.916 1.9116 3.71%
Adjusted Per Share Value based on latest NOSH - 166,733
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 645.90 494.02 329.71 158.58 645.25 488.79 325.97 57.82%
EPS 19.28 23.80 16.99 7.47 9.53 14.13 12.94 30.48%
DPS 2.35 2.36 2.36 0.00 1.88 1.88 0.00 -
NAPS 1.9019 1.9646 1.9169 1.8182 1.7396 1.8055 1.8009 3.70%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.40 1.24 1.04 0.99 0.76 0.80 0.99 -
P/RPS 0.20 0.24 0.30 0.59 0.11 0.15 0.29 -21.95%
P/EPS 6.84 4.91 5.77 12.48 7.51 5.33 7.21 -3.45%
EY 14.62 20.37 17.34 8.01 13.31 18.75 13.88 3.52%
DY 1.79 2.02 2.40 0.00 2.63 2.50 0.00 -
P/NAPS 0.69 0.59 0.51 0.51 0.41 0.42 0.52 20.77%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 26/08/09 26/05/09 27/02/09 27/11/08 -
Price 1.19 1.40 1.11 1.02 0.91 0.82 0.88 -
P/RPS 0.17 0.27 0.32 0.61 0.13 0.16 0.25 -22.68%
P/EPS 5.81 5.54 6.16 12.86 9.00 5.47 6.40 -6.24%
EY 17.20 18.04 16.24 7.77 11.11 18.29 15.61 6.68%
DY 2.10 1.79 2.25 0.00 2.20 2.44 0.00 -
P/NAPS 0.59 0.67 0.55 0.53 0.49 0.43 0.46 18.06%

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