[LHI] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 80.11%
YoY- -24.52%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 6,720,790 4,359,375 2,087,155 7,153,520 5,339,432 3,530,335 1,676,538 152.13%
PBT 175,892 75,817 31,932 140,315 82,803 142,900 105,147 40.87%
Tax -46,273 -18,532 -8,042 -44,425 -38,918 -32,996 -23,191 58.42%
NP 129,619 57,285 23,890 95,890 43,885 109,904 81,956 35.70%
-
NP to SH 128,185 60,873 20,375 85,403 47,416 100,834 70,332 49.15%
-
Tax Rate 26.31% 24.44% 25.18% 31.66% 47.00% 23.09% 22.06% -
Total Cost 6,591,171 4,302,090 2,063,265 7,057,630 5,295,547 3,420,431 1,594,582 157.33%
-
Net Worth 1,983,044 1,891,794 1,833,030 1,802,735 1,772,439 1,838,505 1,807,114 6.38%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 24,090 24,090 24,090 24,090 -
Div Payout % - - - 28.21% 50.81% 23.89% 34.25% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,983,044 1,891,794 1,833,030 1,802,735 1,772,439 1,838,505 1,807,114 6.38%
NOSH 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.93% 1.31% 1.14% 1.34% 0.82% 3.11% 4.89% -
ROE 6.46% 3.22% 1.11% 4.74% 2.68% 5.48% 3.89% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 184.13 119.43 57.18 195.99 146.29 96.72 45.93 152.14%
EPS 3.51 1.67 0.56 2.34 1.30 2.76 1.93 48.93%
DPS 0.00 0.00 0.00 0.66 0.66 0.66 0.66 -
NAPS 0.5433 0.5183 0.5022 0.4939 0.4856 0.5037 0.4951 6.38%
Adjusted Per Share Value based on latest NOSH - 3,650,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 184.05 119.38 57.16 195.90 146.22 96.68 45.91 152.14%
EPS 3.51 1.67 0.56 2.34 1.30 2.76 1.93 48.93%
DPS 0.00 0.00 0.00 0.66 0.66 0.66 0.66 -
NAPS 0.543 0.5181 0.502 0.4937 0.4854 0.5035 0.4949 6.37%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.46 0.52 0.52 0.525 0.65 0.70 0.69 -
P/RPS 0.25 0.44 0.91 0.27 0.44 0.72 1.50 -69.68%
P/EPS 13.10 31.18 93.15 22.44 50.04 25.34 35.81 -48.81%
EY 7.63 3.21 1.07 4.46 2.00 3.95 2.79 95.44%
DY 0.00 0.00 0.00 1.26 1.02 0.94 0.96 -
P/NAPS 0.85 1.00 1.04 1.06 1.34 1.39 1.39 -27.93%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 24/05/22 22/02/22 23/11/21 24/08/21 21/05/21 -
Price 0.485 0.49 0.505 0.545 0.555 0.68 0.71 -
P/RPS 0.26 0.41 0.88 0.28 0.38 0.70 1.55 -69.55%
P/EPS 13.81 29.38 90.47 23.29 42.72 24.61 36.85 -47.98%
EY 7.24 3.40 1.11 4.29 2.34 4.06 2.71 92.42%
DY 0.00 0.00 0.00 1.21 1.19 0.97 0.93 -
P/NAPS 0.89 0.95 1.01 1.10 1.14 1.35 1.43 -27.08%

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