[LHH] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -28.41%
YoY- 472.27%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 334,510 294,798 268,746 290,764 302,821 280,607 276,852 13.42%
PBT 38,349 21,268 -11,456 23,039 29,873 26,230 -634 -
Tax -6,973 -5,062 5,399 -4,747 -5,063 -6,144 -1,104 241.30%
NP 31,376 16,206 -6,057 18,292 24,810 20,086 -1,738 -
-
NP to SH 22,344 10,053 -7,990 12,052 16,834 13,222 -8,144 -
-
Tax Rate 18.18% 23.80% - 20.60% 16.95% 23.42% - -
Total Cost 303,134 278,592 274,803 272,472 278,011 260,521 278,590 5.78%
-
Net Worth 361,125 346,636 336,212 347,641 339,146 321,729 306,693 11.49%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - 4,166 - - -
Div Payout % - - - - 24.75% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 361,125 346,636 336,212 347,641 339,146 321,729 306,693 11.49%
NOSH 166,870 166,716 166,739 166,694 166,673 166,733 166,708 0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.38% 5.50% -2.25% 6.29% 8.19% 7.16% -0.63% -
ROE 6.19% 2.90% -2.38% 3.47% 4.96% 4.11% -2.66% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 200.46 176.83 161.18 174.43 181.69 168.30 166.07 13.35%
EPS 13.39 6.03 -4.79 7.23 10.10 7.93 -4.88 -
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.1641 2.0792 2.0164 2.0855 2.0348 1.9296 1.8397 11.42%
Adjusted Per Share Value based on latest NOSH - 166,694
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 189.04 166.60 151.87 164.32 171.13 158.58 156.45 13.43%
EPS 12.63 5.68 -4.52 6.81 9.51 7.47 -4.60 -
DPS 0.00 0.00 0.00 0.00 2.35 0.00 0.00 -
NAPS 2.0408 1.9589 1.90 1.9646 1.9166 1.8182 1.7332 11.49%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.61 1.25 1.40 1.24 1.04 0.99 0.76 -
P/RPS 0.80 0.71 0.87 0.71 0.57 0.59 0.46 44.56%
P/EPS 12.02 20.73 -29.22 17.15 10.30 12.48 -15.56 -
EY 8.32 4.82 -3.42 5.83 9.71 8.01 -6.43 -
DY 0.00 0.00 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 0.74 0.60 0.69 0.59 0.51 0.51 0.41 48.18%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 26/05/10 24/02/10 24/11/09 26/08/09 26/05/09 -
Price 1.67 1.53 1.19 1.40 1.11 1.02 0.91 -
P/RPS 0.83 0.87 0.74 0.80 0.61 0.61 0.55 31.53%
P/EPS 12.47 25.37 -24.83 19.36 10.99 12.86 -18.63 -
EY 8.02 3.94 -4.03 5.16 9.10 7.77 -5.37 -
DY 0.00 0.00 0.00 0.00 2.25 0.00 0.00 -
P/NAPS 0.77 0.74 0.59 0.67 0.55 0.53 0.49 35.12%

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