[LHH] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 0.45%
YoY- 102.26%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,241,477 1,188,818 1,157,129 1,142,938 1,151,044 1,148,404 1,162,378 4.47%
PBT 77,288 71,200 62,724 67,686 78,508 65,510 58,602 20.20%
Tax -14,947 -11,383 -9,473 -10,555 -17,058 -14,989 -12,496 12.64%
NP 62,341 59,817 53,251 57,131 61,450 50,521 46,106 22.20%
-
NP to SH 37,735 36,459 30,949 34,118 33,964 24,018 23,477 37.09%
-
Tax Rate 19.34% 15.99% 15.10% 15.59% 21.73% 22.88% 21.32% -
Total Cost 1,179,136 1,129,001 1,103,878 1,085,807 1,089,594 1,097,883 1,116,272 3.70%
-
Net Worth 400,087 361,125 346,636 336,212 347,641 339,146 321,729 15.59%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 4,166 4,166 4,166 7,509 3,342 -
Div Payout % - - 13.46% 12.21% 12.27% 31.27% 14.24% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 400,087 361,125 346,636 336,212 347,641 339,146 321,729 15.59%
NOSH 176,998 166,870 166,716 166,739 166,694 166,673 166,733 4.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.02% 5.03% 4.60% 5.00% 5.34% 4.40% 3.97% -
ROE 9.43% 10.10% 8.93% 10.15% 9.77% 7.08% 7.30% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 701.40 712.42 694.07 685.46 690.51 689.02 697.15 0.40%
EPS 21.32 21.85 18.56 20.46 20.38 14.41 14.08 31.76%
DPS 0.00 0.00 2.50 2.50 2.50 4.50 2.00 -
NAPS 2.2604 2.1641 2.0792 2.0164 2.0855 2.0348 1.9296 11.09%
Adjusted Per Share Value based on latest NOSH - 166,739
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 701.59 671.83 653.92 645.90 650.48 648.99 656.88 4.47%
EPS 21.32 20.60 17.49 19.28 19.19 13.57 13.27 37.05%
DPS 0.00 0.00 2.35 2.35 2.35 4.24 1.89 -
NAPS 2.261 2.0408 1.9589 1.90 1.9646 1.9166 1.8182 15.59%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.67 1.61 1.25 1.40 1.24 1.04 0.99 -
P/RPS 0.24 0.23 0.18 0.20 0.18 0.15 0.14 43.09%
P/EPS 7.83 7.37 6.73 6.84 6.09 7.22 7.03 7.42%
EY 12.77 13.57 14.85 14.62 16.43 13.86 14.22 -6.90%
DY 0.00 0.00 2.00 1.79 2.02 4.33 2.02 -
P/NAPS 0.74 0.74 0.60 0.69 0.59 0.51 0.51 28.07%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 30/08/10 26/05/10 24/02/10 24/11/09 26/08/09 -
Price 1.62 1.67 1.53 1.19 1.40 1.11 1.02 -
P/RPS 0.23 0.23 0.22 0.17 0.20 0.16 0.15 32.86%
P/EPS 7.60 7.64 8.24 5.82 6.87 7.70 7.24 3.27%
EY 13.16 13.08 12.13 17.19 14.55 12.98 13.80 -3.10%
DY 0.00 0.00 1.63 2.10 1.79 4.05 1.96 -
P/NAPS 0.72 0.77 0.74 0.59 0.67 0.55 0.53 22.59%

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