[LHH] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 10.32%
YoY- 265.62%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,095,249 1,028,623 976,100 935,754 856,804 786,477 739,526 29.83%
PBT 57,739 56,688 54,118 50,928 46,351 31,047 17,948 117.45%
Tax -10,113 -9,521 -9,015 -7,722 -7,276 -7,709 -5,516 49.63%
NP 47,626 47,167 45,103 43,206 39,075 23,338 12,432 144.23%
-
NP to SH 30,889 30,737 29,462 31,568 28,614 13,902 3,541 322.09%
-
Tax Rate 17.52% 16.80% 16.66% 15.16% 15.70% 24.83% 30.73% -
Total Cost 1,047,623 981,456 930,997 892,548 817,729 763,139 727,094 27.48%
-
Net Worth 318,789 301,832 292,012 297,740 289,220 272,755 167,777 53.22%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,331 6,666 6,666 5,012 5,012 1,677 1,677 57.81%
Div Payout % 10.79% 21.69% 22.63% 15.88% 17.52% 12.07% 47.38% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 318,789 301,832 292,012 297,740 289,220 272,755 167,777 53.22%
NOSH 166,765 166,574 166,597 166,829 166,745 166,812 167,777 -0.40%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.35% 4.59% 4.62% 4.62% 4.56% 2.97% 1.68% -
ROE 9.69% 10.18% 10.09% 10.60% 9.89% 5.10% 2.11% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 656.76 617.52 585.90 560.91 513.84 471.47 440.78 30.35%
EPS 18.52 18.45 17.68 18.92 17.16 8.33 2.11 323.82%
DPS 2.00 4.00 4.00 3.00 3.00 1.00 1.00 58.53%
NAPS 1.9116 1.812 1.7528 1.7847 1.7345 1.6351 1.00 53.84%
Adjusted Per Share Value based on latest NOSH - 166,829
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 618.95 581.30 551.62 528.81 484.20 444.46 417.92 29.83%
EPS 17.46 17.37 16.65 17.84 16.17 7.86 2.00 322.30%
DPS 1.88 3.77 3.77 2.83 2.83 0.95 0.95 57.42%
NAPS 1.8015 1.7057 1.6502 1.6826 1.6344 1.5414 0.9481 53.23%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.99 1.05 1.05 1.32 1.35 1.16 1.17 -
P/RPS 0.15 0.17 0.18 0.24 0.26 0.25 0.27 -32.34%
P/EPS 5.34 5.69 5.94 6.98 7.87 13.92 55.44 -78.89%
EY 18.71 17.57 16.84 14.34 12.71 7.18 1.80 374.25%
DY 2.02 3.81 3.81 2.27 2.22 0.86 0.85 77.80%
P/NAPS 0.52 0.58 0.60 0.74 0.78 0.71 1.17 -41.67%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 29/05/08 27/02/08 02/11/07 23/08/07 31/05/07 -
Price 0.88 1.03 1.15 1.15 1.40 1.19 1.12 -
P/RPS 0.13 0.17 0.20 0.21 0.27 0.25 0.25 -35.25%
P/EPS 4.75 5.58 6.50 6.08 8.16 14.28 53.07 -79.90%
EY 21.05 17.91 15.38 16.45 12.26 7.00 1.88 398.29%
DY 2.27 3.88 3.48 2.61 2.14 0.84 0.89 86.35%
P/NAPS 0.46 0.57 0.66 0.64 0.81 0.73 1.12 -44.65%

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