[LHI] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -37.84%
YoY- 222.77%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 7,153,520 5,339,432 3,530,335 1,676,538 6,040,664 4,432,988 2,859,568 83.97%
PBT 140,315 82,803 142,900 105,147 157,127 88,808 58,005 79.91%
Tax -44,425 -38,918 -32,996 -23,191 -39,603 -28,160 -18,387 79.76%
NP 95,890 43,885 109,904 81,956 117,524 60,648 39,618 79.97%
-
NP to SH 85,403 47,416 100,834 70,332 113,146 60,590 38,058 71.15%
-
Tax Rate 31.66% 47.00% 23.09% 22.06% 25.20% 31.71% 31.70% -
Total Cost 7,057,630 5,295,547 3,420,431 1,594,582 5,923,140 4,372,340 2,819,950 84.02%
-
Net Worth 1,802,735 1,772,439 1,838,505 1,807,114 1,713,309 1,674,985 1,712,579 3.46%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 24,090 24,090 24,090 24,090 20,075 20,075 20,075 12.88%
Div Payout % 28.21% 50.81% 23.89% 34.25% 17.74% 33.13% 52.75% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,802,735 1,772,439 1,838,505 1,807,114 1,713,309 1,674,985 1,712,579 3.46%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 1.34% 0.82% 3.11% 4.89% 1.95% 1.37% 1.39% -
ROE 4.74% 2.68% 5.48% 3.89% 6.60% 3.62% 2.22% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 195.99 146.29 96.72 45.93 165.50 121.45 78.34 83.98%
EPS 2.34 1.30 2.76 1.93 3.10 1.66 1.04 71.45%
DPS 0.66 0.66 0.66 0.66 0.55 0.55 0.55 12.88%
NAPS 0.4939 0.4856 0.5037 0.4951 0.4694 0.4589 0.4692 3.46%
Adjusted Per Share Value based on latest NOSH - 3,650,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 195.90 146.22 96.68 45.91 165.42 121.40 78.31 83.97%
EPS 2.34 1.30 2.76 1.93 3.10 1.66 1.04 71.45%
DPS 0.66 0.66 0.66 0.66 0.55 0.55 0.55 12.88%
NAPS 0.4937 0.4854 0.5035 0.4949 0.4692 0.4587 0.469 3.47%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.525 0.65 0.70 0.69 0.685 0.71 0.76 -
P/RPS 0.27 0.44 0.72 1.50 0.41 0.58 0.97 -57.26%
P/EPS 22.44 50.04 25.34 35.81 22.10 42.77 72.89 -54.30%
EY 4.46 2.00 3.95 2.79 4.53 2.34 1.37 119.18%
DY 1.26 1.02 0.94 0.96 0.80 0.77 0.72 45.07%
P/NAPS 1.06 1.34 1.39 1.39 1.46 1.55 1.62 -24.57%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 23/11/21 24/08/21 21/05/21 23/02/21 24/11/20 25/08/20 -
Price 0.545 0.555 0.68 0.71 0.70 0.68 0.83 -
P/RPS 0.28 0.38 0.70 1.55 0.42 0.56 1.06 -58.73%
P/EPS 23.29 42.72 24.61 36.85 22.58 40.96 79.60 -55.82%
EY 4.29 2.34 4.06 2.71 4.43 2.44 1.26 125.81%
DY 1.21 1.19 0.97 0.93 0.79 0.81 0.66 49.62%
P/NAPS 1.10 1.14 1.35 1.43 1.49 1.48 1.77 -27.11%

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