[LHH] QoQ Cumulative 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- 184.25%
YoY- -93.03%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 457,660 207,491 739,526 532,012 340,382 160,540 654,627 -21.21%
PBT 32,803 10,889 17,948 16,243 4,400 -2,210 34,357 -3.03%
Tax -4,683 -2,705 -5,516 -5,685 -2,923 -512 -8,805 -34.33%
NP 28,120 8,184 12,432 10,558 1,477 -2,722 25,552 6.58%
-
NP to SH 21,479 5,338 3,541 3,028 -3,594 -5,023 21,328 0.47%
-
Tax Rate 14.28% 24.84% 30.73% 35.00% 66.43% - 25.63% -
Total Cost 429,540 199,307 727,094 521,454 338,905 163,262 629,075 -22.44%
-
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 3,335 - 1,643 - - - 7,578 -42.11%
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 7.43% 1.96% 1.34% 1.15% -1.41% -2.05% 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 274.44 124.39 449.99 325.04 210.25 102.59 431.91 -26.06%
EPS 12.88 3.20 2.15 1.85 -2.22 -3.21 14.07 -5.71%
DPS 2.00 0.00 1.00 0.00 0.00 0.00 5.00 -45.68%
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 258.63 117.26 417.92 300.65 192.36 90.72 369.94 -21.21%
EPS 12.14 3.02 2.00 1.71 -2.03 -2.84 12.05 0.49%
DPS 1.88 0.00 0.93 0.00 0.00 0.00 4.28 -42.18%
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 0.49 0.93 0.26 0.38 0.60 1.90 0.41 12.60%
P/EPS 10.48 36.25 54.30 67.57 -56.76 -60.75 12.44 -10.79%
EY 9.54 2.76 1.84 1.48 -1.76 -1.65 8.04 12.06%
DY 1.48 0.00 0.85 0.00 0.00 0.00 2.86 -35.51%
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 0.51 0.96 0.25 0.40 0.58 1.30 0.39 19.56%
P/EPS 10.87 37.19 51.98 70.27 -54.95 -41.43 11.87 -5.69%
EY 9.20 2.69 1.92 1.42 -1.82 -2.41 8.43 5.99%
DY 1.43 0.00 0.89 0.00 0.00 0.00 2.99 -38.81%
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