[LHH] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 9.19%
YoY- -19.46%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 583,428 280,607 1,141,785 864,933 576,809 260,014 976,100 -29.02%
PBT 56,103 26,230 45,831 46,465 36,424 13,459 54,118 2.42%
Tax -11,207 -6,144 -9,563 -8,459 -5,781 -3,211 -9,015 15.60%
NP 44,896 20,086 36,268 38,006 30,643 10,248 45,103 -0.30%
-
NP to SH 30,056 13,222 16,868 25,012 22,906 6,613 29,462 1.33%
-
Tax Rate 19.98% 23.42% 20.87% 18.21% 15.87% 23.86% 16.66% -
Total Cost 538,532 260,521 1,105,517 826,927 546,166 249,766 930,997 -30.55%
-
Net Worth 339,201 321,729 307,822 319,486 318,683 301,832 294,033 9.98%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,167 - 3,335 3,334 - - 6,668 -26.88%
Div Payout % 13.87% - 19.77% 13.33% - - 22.63% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 339,201 321,729 307,822 319,486 318,683 301,832 294,033 9.98%
NOSH 166,699 166,733 166,769 166,746 166,710 166,574 166,704 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.70% 7.16% 3.18% 4.39% 5.31% 3.94% 4.62% -
ROE 8.86% 4.11% 5.48% 7.83% 7.19% 2.19% 10.02% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 349.99 168.30 684.65 518.71 345.99 156.09 585.53 -29.01%
EPS 18.03 7.93 10.12 15.00 13.74 3.97 17.67 1.35%
DPS 2.50 0.00 2.00 2.00 0.00 0.00 4.00 -26.87%
NAPS 2.0348 1.9296 1.8458 1.916 1.9116 1.812 1.7638 9.98%
Adjusted Per Share Value based on latest NOSH - 167,142
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 329.71 158.58 645.25 488.79 325.97 146.94 551.62 -29.02%
EPS 16.99 7.47 9.53 14.13 12.94 3.74 16.65 1.35%
DPS 2.36 0.00 1.88 1.88 0.00 0.00 3.77 -26.80%
NAPS 1.9169 1.8182 1.7396 1.8055 1.8009 1.7057 1.6616 9.98%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.04 0.99 0.76 0.80 0.99 1.05 1.05 -
P/RPS 0.30 0.59 0.11 0.15 0.29 0.67 0.18 40.52%
P/EPS 5.77 12.48 7.51 5.33 7.21 26.45 5.94 -1.91%
EY 17.34 8.01 13.31 18.75 13.88 3.78 16.83 2.00%
DY 2.40 0.00 2.63 2.50 0.00 0.00 3.81 -26.49%
P/NAPS 0.51 0.51 0.41 0.42 0.52 0.58 0.60 -10.25%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 26/05/09 27/02/09 27/11/08 28/08/08 29/05/08 -
Price 1.11 1.02 0.91 0.82 0.88 1.03 1.15 -
P/RPS 0.32 0.61 0.13 0.16 0.25 0.66 0.20 36.75%
P/EPS 6.16 12.86 9.00 5.47 6.40 25.94 6.51 -3.61%
EY 16.24 7.77 11.11 18.29 15.61 3.85 15.37 3.73%
DY 2.25 0.00 2.20 2.44 0.00 0.00 3.48 -25.20%
P/NAPS 0.55 0.53 0.49 0.43 0.46 0.57 0.65 -10.53%

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