[LHH] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -70.79%
YoY- -1620.74%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 688,198 682,582 612,149 586,754 576,826 552,501 529,142 19.16%
PBT 54,816 29,802 -20,092 -21,326 -7,234 8,327 12,330 170.61%
Tax -9,037 -9,752 -6,927 -7,376 -9,571 -9,934 -6,513 24.42%
NP 45,779 20,050 -27,019 -28,702 -16,805 -1,607 5,817 296.14%
-
NP to SH 43,910 20,050 -27,019 -28,702 -16,805 -1,607 5,817 285.28%
-
Tax Rate 16.49% 32.72% - - - 119.30% 52.82% -
Total Cost 642,419 662,532 639,168 615,456 593,631 554,108 523,325 14.66%
-
Net Worth 215,312 201,213 173,497 167,512 165,903 172,649 190,255 8.60%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 6,061 6,061 - - - - - -
Div Payout % 13.80% 30.23% - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 215,312 201,213 173,497 167,512 165,903 172,649 190,255 8.60%
NOSH 151,510 151,527 151,725 151,649 151,468 151,526 151,791 -0.12%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.65% 2.94% -4.41% -4.89% -2.91% -0.29% 1.10% -
ROE 20.39% 9.96% -15.57% -17.13% -10.13% -0.93% 3.06% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 454.22 450.47 403.46 386.91 380.82 364.62 348.60 19.31%
EPS 28.98 13.23 -17.81 -18.93 -11.09 -1.06 3.83 285.89%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4211 1.3279 1.1435 1.1046 1.0953 1.1394 1.2534 8.74%
Adjusted Per Share Value based on latest NOSH - 151,649
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 388.92 385.74 345.94 331.59 325.98 312.23 299.03 19.16%
EPS 24.81 11.33 -15.27 -16.22 -9.50 -0.91 3.29 285.02%
DPS 3.43 3.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2168 1.1371 0.9805 0.9466 0.9376 0.9757 1.0752 8.60%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.01 0.90 0.91 1.04 1.15 1.71 2.10 -
P/RPS 0.22 0.20 0.23 0.27 0.30 0.47 0.60 -48.80%
P/EPS 3.48 6.80 -5.11 -5.49 -10.37 -161.24 54.80 -84.10%
EY 28.69 14.70 -19.57 -18.20 -9.65 -0.62 1.82 529.75%
DY 3.96 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.68 0.80 0.94 1.05 1.50 1.68 -43.71%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 24/02/05 30/11/04 27/08/04 26/05/04 26/02/04 -
Price 1.25 0.89 0.94 0.91 0.94 1.18 1.91 -
P/RPS 0.28 0.20 0.23 0.24 0.25 0.32 0.55 -36.26%
P/EPS 4.31 6.73 -5.28 -4.81 -8.47 -111.26 49.84 -80.47%
EY 23.19 14.87 -18.94 -20.80 -11.80 -0.90 2.01 411.34%
DY 3.20 4.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.67 0.82 0.82 0.86 1.04 1.52 -30.55%

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