[LHH] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 22.95%
YoY- 353.19%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 665,446 657,340 654,627 705,652 686,473 688,198 682,582 -1.67%
PBT 4,629 15,894 34,357 85,607 70,777 54,816 29,802 -71.07%
Tax -7,496 -8,069 -8,805 -11,499 -11,578 -9,037 -9,752 -16.07%
NP -2,867 7,825 25,552 74,108 59,199 45,779 20,050 -
-
NP to SH -8,604 3,169 21,328 68,410 55,641 43,910 20,050 -
-
Tax Rate 161.94% 50.77% 25.63% 13.43% 16.36% 16.49% 32.72% -
Total Cost 668,313 649,515 629,075 631,544 627,274 642,419 662,532 0.58%
-
Net Worth 261,789 245,297 254,670 304,312 228,678 215,312 201,213 19.15%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 7,576 7,576 7,576 13,637 6,061 6,061 6,061 16.02%
Div Payout % 0.00% 239.09% 35.52% 19.94% 10.89% 13.80% 30.23% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 261,789 245,297 254,670 304,312 228,678 215,312 201,213 19.15%
NOSH 166,162 156,479 151,616 151,535 151,572 151,510 151,527 6.33%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -0.43% 1.19% 3.90% 10.50% 8.62% 6.65% 2.94% -
ROE -3.29% 1.29% 8.37% 22.48% 24.33% 20.39% 9.96% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 400.48 420.08 431.76 465.67 452.90 454.22 450.47 -7.53%
EPS -5.18 2.03 14.07 45.14 36.71 28.98 13.23 -
DPS 4.56 4.84 5.00 9.00 4.00 4.00 4.00 9.11%
NAPS 1.5755 1.5676 1.6797 2.0082 1.5087 1.4211 1.3279 12.06%
Adjusted Per Share Value based on latest NOSH - 151,535
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 376.06 371.48 369.94 398.78 387.94 388.92 385.74 -1.67%
EPS -4.86 1.79 12.05 38.66 31.44 24.81 11.33 -
DPS 4.28 4.28 4.28 7.71 3.43 3.43 3.43 15.88%
NAPS 1.4794 1.3862 1.4392 1.7197 1.2923 1.2168 1.1371 19.15%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.26 1.95 1.75 1.58 1.13 1.01 0.90 -
P/RPS 0.31 0.46 0.41 0.34 0.25 0.22 0.20 33.89%
P/EPS -24.33 96.29 12.44 3.50 3.08 3.48 6.80 -
EY -4.11 1.04 8.04 28.57 32.49 28.69 14.70 -
DY 3.62 2.48 2.86 5.70 3.54 3.96 4.44 -12.71%
P/NAPS 0.80 1.24 1.04 0.79 0.75 0.71 0.68 11.43%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 16/06/06 27/02/06 29/11/05 30/08/05 30/05/05 -
Price 1.22 1.33 1.67 2.63 1.03 1.25 0.89 -
P/RPS 0.30 0.32 0.39 0.56 0.23 0.28 0.20 31.00%
P/EPS -23.56 65.67 11.87 5.83 2.81 4.31 6.73 -
EY -4.24 1.52 8.42 17.17 35.64 23.19 14.87 -
DY 3.74 3.64 2.99 3.42 3.88 3.20 4.49 -11.46%
P/NAPS 0.77 0.85 0.99 1.31 0.68 0.88 0.67 9.70%

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