[LHI] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -2.02%
YoY- -19.12%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 5,977,032 5,930,747 5,982,519 6,054,757 6,065,318 5,960,699 5,906,587 0.79%
PBT 138,999 192,009 208,952 288,772 329,092 323,197 386,062 -49.29%
Tax -44,544 -56,241 -60,929 -75,784 -94,636 -95,410 -110,042 -45.18%
NP 94,455 135,768 148,023 212,988 234,456 227,787 276,020 -50.98%
-
NP to SH 90,120 111,970 111,789 150,580 153,684 144,508 194,085 -39.95%
-
Tax Rate 32.05% 29.29% 29.16% 26.24% 28.76% 29.52% 28.50% -
Total Cost 5,882,577 5,794,979 5,834,496 5,841,769 5,830,862 5,732,912 5,630,567 2.95%
-
Net Worth 1,674,985 1,712,579 1,648,705 1,641,040 1,612,935 1,601,679 1,355,240 15.12%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 20,075 20,075 56,421 56,421 56,421 56,421 - -
Div Payout % 22.28% 17.93% 50.47% 37.47% 36.71% 39.04% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,674,985 1,712,579 1,648,705 1,641,040 1,612,935 1,601,679 1,355,240 15.12%
NOSH 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 3,400,000 4.83%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.58% 2.29% 2.47% 3.52% 3.87% 3.82% 4.67% -
ROE 5.38% 6.54% 6.78% 9.18% 9.53% 9.02% 14.32% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 163.75 162.49 163.90 165.88 166.17 169.03 173.72 -3.85%
EPS 2.47 3.07 3.06 4.13 4.21 4.10 5.71 -42.71%
DPS 0.55 0.55 1.55 1.55 1.55 1.60 0.00 -
NAPS 0.4589 0.4692 0.4517 0.4496 0.4419 0.4542 0.3986 9.81%
Adjusted Per Share Value based on latest NOSH - 3,650,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 163.68 162.41 163.83 165.81 166.10 163.23 161.75 0.79%
EPS 2.47 3.07 3.06 4.12 4.21 3.96 5.31 -39.88%
DPS 0.55 0.55 1.55 1.55 1.55 1.55 0.00 -
NAPS 0.4587 0.469 0.4515 0.4494 0.4417 0.4386 0.3711 15.13%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 - -
Price 0.71 0.76 0.565 0.88 0.825 1.02 0.00 -
P/RPS 0.43 0.47 0.34 0.53 0.50 0.60 0.00 -
P/EPS 28.76 24.77 18.45 21.33 19.59 24.89 0.00 -
EY 3.48 4.04 5.42 4.69 5.10 4.02 0.00 -
DY 0.77 0.72 2.74 1.76 1.87 1.57 0.00 -
P/NAPS 1.55 1.62 1.25 1.96 1.87 2.25 0.00 -
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 25/08/20 19/05/20 18/02/20 - - - -
Price 0.68 0.83 0.59 0.775 0.00 0.00 0.00 -
P/RPS 0.42 0.51 0.36 0.47 0.00 0.00 0.00 -
P/EPS 27.54 27.06 19.26 18.79 0.00 0.00 0.00 -
EY 3.63 3.70 5.19 5.32 0.00 0.00 0.00 -
DY 0.81 0.66 2.62 1.99 0.00 0.00 0.00 -
P/NAPS 1.48 1.77 1.31 1.72 0.00 0.00 0.00 -

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