[LHI] QoQ 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- -26.21%
YoY- -64.03%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,607,676 1,573,420 1,425,435 1,434,133 1,544,044 1,527,135 1,477,207 5.77%
PBT 68,319 30,803 22,915 35,090 50,191 83,813 39,858 42.99%
Tax -11,443 -9,773 -8,616 -9,771 -16,384 -21,470 -13,304 -9.51%
NP 56,876 21,030 14,299 25,319 33,807 62,343 26,554 65.77%
-
NP to SH 52,556 22,532 16,268 21,790 29,530 44,382 16,087 119.38%
-
Tax Rate 16.75% 31.73% 37.60% 27.85% 32.64% 25.62% 33.38% -
Total Cost 1,550,800 1,552,390 1,411,136 1,408,814 1,510,237 1,464,792 1,450,653 4.52%
-
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 - - - 56,421 -
Div Payout % - - 123.40% - - - 350.73% -
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 3.54% 1.34% 1.00% 1.77% 2.19% 4.08% 1.80% -
ROE 3.07% 1.35% 0.95% 1.32% 1.80% 2.75% 1.00% -
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 44.05 43.11 39.05 39.29 42.30 41.84 41.89 3.39%
EPS 1.44 0.62 0.45 0.60 0.81 1.22 0.46 113.25%
DPS 0.00 0.00 0.55 0.00 0.00 0.00 1.60 -
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 44.03 43.09 39.03 39.27 42.28 41.82 40.45 5.78%
EPS 1.44 0.62 0.45 0.60 0.81 1.22 0.44 119.64%
DPS 0.00 0.00 0.55 0.00 0.00 0.00 1.55 -
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 1.56 1.65 1.95 1.44 2.08 1.97 2.43 -25.48%
P/EPS 47.57 115.01 170.52 94.64 108.77 67.85 223.59 -64.19%
EY 2.10 0.87 0.59 1.06 0.92 1.47 0.45 177.95%
DY 0.00 0.00 0.72 0.00 0.00 0.00 1.57 -
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 1.59 1.58 2.13 1.50 1.83 2.15 1.81 -8.24%
P/EPS 48.61 110.15 186.22 98.83 95.79 74.02 166.60 -55.84%
EY 2.06 0.91 0.54 1.01 1.04 1.35 0.60 126.73%
DY 0.00 0.00 0.66 0.00 0.00 0.00 2.11 -
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