[LHI] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 0.81%
YoY- 522.52%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 9,539,512 9,448,391 9,293,410 9,151,767 9,042,702 8,534,878 7,982,560 12.57%
PBT 554,745 522,131 394,667 324,907 326,555 233,404 73,232 284.29%
Tax -124,924 -122,784 -100,341 -87,962 -82,681 -51,780 -29,961 158.38%
NP 429,821 399,347 294,326 236,945 243,874 181,624 43,271 360.16%
-
NP to SH 301,737 310,842 245,193 220,658 218,891 166,172 45,442 252.05%
-
Tax Rate 22.52% 23.52% 25.42% 27.07% 25.32% 22.18% 40.91% -
Total Cost 9,109,691 9,049,044 8,999,084 8,914,822 8,798,828 8,353,254 7,939,289 9.57%
-
Net Worth 2,236,720 2,223,214 2,105,319 2,051,664 2,004,945 1,983,044 1,891,794 11.77%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 109,499 109,499 65,699 - - - - -
Div Payout % 36.29% 35.23% 26.80% - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,236,720 2,223,214 2,105,319 2,051,664 2,004,945 1,983,044 1,891,794 11.77%
NOSH 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 4.51% 4.23% 3.17% 2.59% 2.70% 2.13% 0.54% -
ROE 13.49% 13.98% 11.65% 10.76% 10.92% 8.38% 2.40% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 261.36 258.86 254.61 250.73 247.75 233.83 218.70 12.57%
EPS 8.27 8.52 6.72 6.05 6.00 4.55 1.24 253.09%
DPS 3.00 3.00 1.80 0.00 0.00 0.00 0.00 -
NAPS 0.6128 0.6091 0.5768 0.5621 0.5493 0.5433 0.5183 11.77%
Adjusted Per Share Value based on latest NOSH - 3,650,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 261.23 258.74 254.50 250.62 247.63 233.72 218.60 12.57%
EPS 8.26 8.51 6.71 6.04 5.99 4.55 1.24 252.80%
DPS 3.00 3.00 1.80 0.00 0.00 0.00 0.00 -
NAPS 0.6125 0.6088 0.5765 0.5618 0.549 0.543 0.5181 11.77%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.565 0.55 0.50 0.525 0.495 0.46 0.52 -
P/RPS 0.22 0.21 0.20 0.21 0.20 0.20 0.24 -5.62%
P/EPS 6.83 6.46 7.44 8.68 8.25 10.10 41.77 -69.99%
EY 14.63 15.48 13.44 11.52 12.12 9.90 2.39 233.52%
DY 5.31 5.45 3.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.90 0.87 0.93 0.90 0.85 1.00 -5.39%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 28/11/23 29/08/23 31/05/23 28/02/23 29/11/22 30/08/22 -
Price 0.715 0.69 0.53 0.56 0.495 0.485 0.49 -
P/RPS 0.27 0.27 0.21 0.22 0.20 0.21 0.22 14.58%
P/EPS 8.65 8.10 7.89 9.26 8.25 10.65 39.36 -63.48%
EY 11.56 12.34 12.67 10.80 12.12 9.39 2.54 173.87%
DY 4.20 4.35 3.40 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.13 0.92 1.00 0.90 0.89 0.95 14.85%

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