[LHH] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 39.18%
YoY- -23.62%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,142,938 1,151,044 1,148,404 1,162,378 1,141,785 1,112,793 1,095,249 2.88%
PBT 67,686 78,508 65,510 58,602 45,831 51,360 57,739 11.18%
Tax -10,555 -17,058 -14,989 -12,496 -9,563 -9,583 -10,113 2.89%
NP 57,131 61,450 50,521 46,106 36,268 41,777 47,626 12.91%
-
NP to SH 34,118 33,964 24,018 23,477 16,868 23,419 30,889 6.85%
-
Tax Rate 15.59% 21.73% 22.88% 21.32% 20.87% 18.66% 17.52% -
Total Cost 1,085,807 1,089,594 1,097,883 1,116,272 1,105,517 1,071,016 1,047,623 2.41%
-
Net Worth 336,212 347,641 339,146 321,729 306,693 320,245 318,789 3.61%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 4,166 4,166 7,509 3,342 3,342 6,674 3,331 16.09%
Div Payout % 12.21% 12.27% 31.27% 14.24% 19.82% 28.50% 10.79% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 336,212 347,641 339,146 321,729 306,693 320,245 318,789 3.61%
NOSH 166,739 166,694 166,673 166,733 166,708 167,142 166,765 -0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.00% 5.34% 4.40% 3.97% 3.18% 3.75% 4.35% -
ROE 10.15% 9.77% 7.08% 7.30% 5.50% 7.31% 9.69% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 685.46 690.51 689.02 697.15 684.90 665.77 656.76 2.89%
EPS 20.46 20.38 14.41 14.08 10.12 14.01 18.52 6.87%
DPS 2.50 2.50 4.50 2.00 2.00 4.00 2.00 16.05%
NAPS 2.0164 2.0855 2.0348 1.9296 1.8397 1.916 1.9116 3.62%
Adjusted Per Share Value based on latest NOSH - 166,733
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 645.90 650.48 648.99 656.88 645.25 628.86 618.95 2.88%
EPS 19.28 19.19 13.57 13.27 9.53 13.23 17.46 6.84%
DPS 2.35 2.35 4.24 1.89 1.89 3.77 1.88 16.05%
NAPS 1.90 1.9646 1.9166 1.8182 1.7332 1.8098 1.8015 3.61%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.40 1.24 1.04 0.99 0.76 0.80 0.99 -
P/RPS 0.20 0.18 0.15 0.14 0.11 0.12 0.15 21.16%
P/EPS 6.84 6.09 7.22 7.03 7.51 5.71 5.34 17.96%
EY 14.62 16.43 13.86 14.22 13.31 17.51 18.71 -15.17%
DY 1.79 2.02 4.33 2.02 2.63 5.00 2.02 -7.74%
P/NAPS 0.69 0.59 0.51 0.51 0.41 0.42 0.52 20.77%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 26/08/09 26/05/09 27/02/09 27/11/08 -
Price 1.19 1.40 1.11 1.02 0.91 0.82 0.88 -
P/RPS 0.17 0.20 0.16 0.15 0.13 0.12 0.13 19.60%
P/EPS 5.82 6.87 7.70 7.24 8.99 5.85 4.75 14.51%
EY 17.19 14.55 12.98 13.80 11.12 17.09 21.05 -12.64%
DY 2.10 1.79 4.05 1.96 2.20 4.88 2.27 -5.06%
P/NAPS 0.59 0.67 0.55 0.53 0.49 0.43 0.46 18.06%

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