[LHH] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 119.0%
YoY- 361.29%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 654,627 705,652 686,473 688,198 682,582 612,149 586,754 7.57%
PBT 34,357 85,607 70,777 54,816 29,802 -20,092 -21,326 -
Tax -8,805 -11,499 -11,578 -9,037 -9,752 -6,927 -7,376 12.54%
NP 25,552 74,108 59,199 45,779 20,050 -27,019 -28,702 -
-
NP to SH 21,328 68,410 55,641 43,910 20,050 -27,019 -28,702 -
-
Tax Rate 25.63% 13.43% 16.36% 16.49% 32.72% - - -
Total Cost 629,075 631,544 627,274 642,419 662,532 639,168 615,456 1.47%
-
Net Worth 254,670 304,312 228,678 215,312 201,213 173,497 167,512 32.25%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 7,576 13,637 6,061 6,061 6,061 - - -
Div Payout % 35.52% 19.94% 10.89% 13.80% 30.23% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 254,670 304,312 228,678 215,312 201,213 173,497 167,512 32.25%
NOSH 151,616 151,535 151,572 151,510 151,527 151,725 151,649 -0.01%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.90% 10.50% 8.62% 6.65% 2.94% -4.41% -4.89% -
ROE 8.37% 22.48% 24.33% 20.39% 9.96% -15.57% -17.13% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 431.76 465.67 452.90 454.22 450.47 403.46 386.91 7.59%
EPS 14.07 45.14 36.71 28.98 13.23 -17.81 -18.93 -
DPS 5.00 9.00 4.00 4.00 4.00 0.00 0.00 -
NAPS 1.6797 2.0082 1.5087 1.4211 1.3279 1.1435 1.1046 32.27%
Adjusted Per Share Value based on latest NOSH - 151,510
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 369.94 398.78 387.94 388.92 385.74 345.94 331.59 7.57%
EPS 12.05 38.66 31.44 24.81 11.33 -15.27 -16.22 -
DPS 4.28 7.71 3.43 3.43 3.43 0.00 0.00 -
NAPS 1.4392 1.7197 1.2923 1.2168 1.1371 0.9805 0.9466 32.25%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.75 1.58 1.13 1.01 0.90 0.91 1.04 -
P/RPS 0.41 0.34 0.25 0.22 0.20 0.23 0.27 32.14%
P/EPS 12.44 3.50 3.08 3.48 6.80 -5.11 -5.49 -
EY 8.04 28.57 32.49 28.69 14.70 -19.57 -18.20 -
DY 2.86 5.70 3.54 3.96 4.44 0.00 0.00 -
P/NAPS 1.04 0.79 0.75 0.71 0.68 0.80 0.94 6.97%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 16/06/06 27/02/06 29/11/05 30/08/05 30/05/05 24/02/05 30/11/04 -
Price 1.67 2.63 1.03 1.25 0.89 0.94 0.91 -
P/RPS 0.39 0.56 0.23 0.28 0.20 0.23 0.24 38.26%
P/EPS 11.87 5.83 2.81 4.31 6.73 -5.28 -4.81 -
EY 8.42 17.17 35.64 23.19 14.87 -18.94 -20.80 -
DY 2.99 3.42 3.88 3.20 4.49 0.00 0.00 -
P/NAPS 0.99 1.31 0.68 0.88 0.67 0.82 0.82 13.39%

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