[LHH] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 8.73%
YoY- 58.1%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,680,357 1,583,701 1,470,972 1,345,772 1,241,477 1,188,818 1,157,129 28.14%
PBT 116,827 109,039 109,142 98,049 77,288 71,200 62,724 51.21%
Tax -23,781 -25,179 -25,882 -22,044 -14,947 -11,383 -9,473 84.40%
NP 93,046 83,860 83,260 76,005 62,341 59,817 53,251 44.92%
-
NP to SH 59,660 54,868 52,795 48,650 37,735 36,459 30,949 54.70%
-
Tax Rate 20.36% 23.09% 23.71% 22.48% 19.34% 15.99% 15.10% -
Total Cost 1,587,311 1,499,841 1,387,712 1,269,767 1,179,136 1,129,001 1,103,878 27.31%
-
Net Worth 460,962 444,021 418,858 406,663 400,087 361,125 346,636 20.86%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - 4,166 -
Div Payout % - - - - - - 13.46% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 460,962 444,021 418,858 406,663 400,087 361,125 346,636 20.86%
NOSH 176,953 177,063 177,032 177,272 176,998 166,870 166,716 4.04%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.54% 5.30% 5.66% 5.65% 5.02% 5.03% 4.60% -
ROE 12.94% 12.36% 12.60% 11.96% 9.43% 10.10% 8.93% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 949.61 894.43 830.91 759.15 701.40 712.42 694.07 23.17%
EPS 33.72 30.99 29.82 27.44 21.32 21.85 18.56 48.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 2.605 2.5077 2.366 2.294 2.2604 2.1641 2.0792 16.17%
Adjusted Per Share Value based on latest NOSH - 176,953
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 949.61 894.98 831.28 760.52 701.59 671.83 653.92 28.15%
EPS 33.72 31.01 29.84 27.49 21.32 20.60 17.49 54.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.35 -
NAPS 2.605 2.5093 2.3671 2.2981 2.261 2.0408 1.9589 20.86%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.70 1.54 1.65 1.68 1.67 1.61 1.25 -
P/RPS 0.18 0.17 0.20 0.22 0.24 0.23 0.18 0.00%
P/EPS 5.04 4.97 5.53 6.12 7.83 7.37 6.73 -17.49%
EY 19.83 20.12 18.07 16.34 12.77 13.57 14.85 21.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
P/NAPS 0.65 0.61 0.70 0.73 0.74 0.74 0.60 5.46%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 26/08/11 31/05/11 28/02/11 29/11/10 30/08/10 -
Price 1.76 1.68 1.55 1.67 1.62 1.67 1.53 -
P/RPS 0.19 0.19 0.19 0.22 0.23 0.23 0.22 -9.28%
P/EPS 5.22 5.42 5.20 6.09 7.60 7.64 8.24 -26.17%
EY 19.16 18.45 19.24 16.43 13.16 13.08 12.13 35.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.63 -
P/NAPS 0.68 0.67 0.66 0.73 0.72 0.77 0.74 -5.46%

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