[LHH] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 41.41%
YoY- 45.03%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,188,818 1,157,129 1,142,938 1,151,044 1,148,404 1,162,378 1,141,785 2.72%
PBT 71,200 62,724 67,686 78,508 65,510 58,602 45,831 34.10%
Tax -11,383 -9,473 -10,555 -17,058 -14,989 -12,496 -9,563 12.30%
NP 59,817 53,251 57,131 61,450 50,521 46,106 36,268 39.55%
-
NP to SH 36,459 30,949 34,118 33,964 24,018 23,477 16,868 67.09%
-
Tax Rate 15.99% 15.10% 15.59% 21.73% 22.88% 21.32% 20.87% -
Total Cost 1,129,001 1,103,878 1,085,807 1,089,594 1,097,883 1,116,272 1,105,517 1.40%
-
Net Worth 361,125 346,636 336,212 347,641 339,146 321,729 306,693 11.49%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 4,166 4,166 4,166 7,509 3,342 3,342 -
Div Payout % - 13.46% 12.21% 12.27% 31.27% 14.24% 19.82% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 361,125 346,636 336,212 347,641 339,146 321,729 306,693 11.49%
NOSH 166,870 166,716 166,739 166,694 166,673 166,733 166,708 0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.03% 4.60% 5.00% 5.34% 4.40% 3.97% 3.18% -
ROE 10.10% 8.93% 10.15% 9.77% 7.08% 7.30% 5.50% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 712.42 694.07 685.46 690.51 689.02 697.15 684.90 2.65%
EPS 21.85 18.56 20.46 20.38 14.41 14.08 10.12 66.97%
DPS 0.00 2.50 2.50 2.50 4.50 2.00 2.00 -
NAPS 2.1641 2.0792 2.0164 2.0855 2.0348 1.9296 1.8397 11.42%
Adjusted Per Share Value based on latest NOSH - 166,694
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 671.83 653.92 645.90 650.48 648.99 656.88 645.25 2.72%
EPS 20.60 17.49 19.28 19.19 13.57 13.27 9.53 67.10%
DPS 0.00 2.35 2.35 2.35 4.24 1.89 1.89 -
NAPS 2.0408 1.9589 1.90 1.9646 1.9166 1.8182 1.7332 11.49%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.61 1.25 1.40 1.24 1.04 0.99 0.76 -
P/RPS 0.23 0.18 0.20 0.18 0.15 0.14 0.11 63.44%
P/EPS 7.37 6.73 6.84 6.09 7.22 7.03 7.51 -1.24%
EY 13.57 14.85 14.62 16.43 13.86 14.22 13.31 1.29%
DY 0.00 2.00 1.79 2.02 4.33 2.02 2.63 -
P/NAPS 0.74 0.60 0.69 0.59 0.51 0.51 0.41 48.18%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 26/05/10 24/02/10 24/11/09 26/08/09 26/05/09 -
Price 1.67 1.53 1.19 1.40 1.11 1.02 0.91 -
P/RPS 0.23 0.22 0.17 0.20 0.16 0.15 0.13 46.23%
P/EPS 7.64 8.24 5.82 6.87 7.70 7.24 8.99 -10.27%
EY 13.08 12.13 17.19 14.55 12.98 13.80 11.12 11.41%
DY 0.00 1.63 2.10 1.79 4.05 1.96 2.20 -
P/NAPS 0.77 0.74 0.59 0.67 0.55 0.53 0.49 35.12%

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