[LHI] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
19-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -85.53%
YoY- -64.03%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 6,040,664 4,432,988 2,859,568 1,434,133 6,054,757 4,510,713 2,983,578 59.69%
PBT 157,127 88,808 58,005 35,090 288,772 238,581 154,768 1.00%
Tax -39,603 -28,160 -18,387 -9,771 -75,784 -59,400 -37,930 2.90%
NP 117,524 60,648 39,618 25,319 212,988 179,181 116,838 0.38%
-
NP to SH 113,146 60,590 38,058 21,790 150,580 121,050 76,668 29.47%
-
Tax Rate 25.20% 31.71% 31.70% 27.85% 26.24% 24.90% 24.51% -
Total Cost 5,923,140 4,372,340 2,819,950 1,408,814 5,841,769 4,331,532 2,866,740 61.86%
-
Net Worth 1,713,309 1,674,985 1,712,579 1,648,705 1,641,040 1,612,935 1,601,679 4.57%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 20,075 20,075 20,075 - 58,400 58,400 56,421 -49.63%
Div Payout % 17.74% 33.13% 52.75% - 38.78% 48.24% 73.59% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,713,309 1,674,985 1,712,579 1,648,705 1,641,040 1,612,935 1,601,679 4.57%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.95% 1.37% 1.39% 1.77% 3.52% 3.97% 3.92% -
ROE 6.60% 3.62% 2.22% 1.32% 9.18% 7.50% 4.79% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 165.50 121.45 78.34 39.29 165.88 123.58 84.61 56.08%
EPS 3.10 1.66 1.04 0.60 4.23 3.43 2.21 25.17%
DPS 0.55 0.55 0.55 0.00 1.60 1.60 1.60 -50.76%
NAPS 0.4694 0.4589 0.4692 0.4517 0.4496 0.4419 0.4542 2.20%
Adjusted Per Share Value based on latest NOSH - 3,650,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 165.42 121.40 78.31 39.27 165.81 123.52 81.70 59.70%
EPS 3.10 1.66 1.04 0.60 4.12 3.31 2.10 29.49%
DPS 0.55 0.55 0.55 0.00 1.60 1.60 1.55 -49.72%
NAPS 0.4692 0.4587 0.469 0.4515 0.4494 0.4417 0.4386 4.57%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.685 0.71 0.76 0.565 0.88 0.825 1.02 -
P/RPS 0.41 0.58 0.97 1.44 0.53 0.67 1.21 -51.23%
P/EPS 22.10 42.77 72.89 94.64 21.33 24.88 46.92 -39.32%
EY 4.53 2.34 1.37 1.06 4.69 4.02 2.13 65.00%
DY 0.80 0.77 0.72 0.00 1.82 1.94 1.57 -36.07%
P/NAPS 1.46 1.55 1.62 1.25 1.96 1.87 2.25 -24.95%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 24/11/20 25/08/20 19/05/20 18/02/20 26/11/19 29/08/19 -
Price 0.70 0.68 0.83 0.59 0.775 0.90 0.76 -
P/RPS 0.42 0.56 1.06 1.50 0.47 0.73 0.90 -39.69%
P/EPS 22.58 40.96 79.60 98.83 18.79 27.14 34.96 -25.18%
EY 4.43 2.44 1.26 1.01 5.32 3.68 2.86 33.69%
DY 0.79 0.81 0.66 0.00 2.06 1.78 2.11 -47.89%
P/NAPS 1.49 1.48 1.77 1.31 1.72 2.04 1.67 -7.28%

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