[LHH] YoY Annualized Quarter 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- -2.05%
YoY- 24.08%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,743,088 1,296,974 1,165,589 1,153,244 970,986 709,349 695,624 16.53%
PBT 143,362 118,325 105,522 61,953 65,630 21,657 74,422 11.54%
Tax -29,444 -27,128 -21,272 -11,278 -10,521 -7,580 -8,937 21.97%
NP 113,918 91,197 84,250 50,674 55,109 14,077 65,485 9.66%
-
NP to SH 75,646 60,966 56,144 33,349 41,406 4,037 57,888 4.55%
-
Tax Rate 20.54% 22.93% 20.16% 18.20% 16.03% 35.00% 12.01% -
Total Cost 1,629,169 1,205,777 1,081,338 1,102,569 915,877 695,272 630,138 17.14%
-
Net Worth 461,137 384,654 347,649 319,486 297,497 264,139 304,427 7.16%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 5,556 4,446 4,445 - 10,106 -
Div Payout % - - 9.90% 13.33% 10.74% - 17.46% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 461,137 384,654 347,649 319,486 297,497 264,139 304,427 7.16%
NOSH 177,020 170,171 166,698 166,746 166,693 163,675 151,592 2.61%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.54% 7.03% 7.23% 4.39% 5.68% 1.98% 9.41% -
ROE 16.40% 15.85% 16.15% 10.44% 13.92% 1.53% 19.02% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 984.68 762.16 699.22 691.61 582.50 433.39 458.88 13.56%
EPS 42.73 35.83 33.68 20.00 24.84 2.47 38.19 1.88%
DPS 0.00 0.00 3.33 2.67 2.67 0.00 6.67 -
NAPS 2.605 2.2604 2.0855 1.916 1.7847 1.6138 2.0082 4.42%
Adjusted Per Share Value based on latest NOSH - 176,953
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 985.06 732.95 658.70 651.72 548.73 400.87 393.11 16.53%
EPS 42.75 34.45 31.73 18.85 23.40 2.28 32.71 4.56%
DPS 0.00 0.00 3.14 2.51 2.51 0.00 5.71 -
NAPS 2.606 2.1738 1.9646 1.8055 1.6812 1.4927 1.7204 7.16%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.70 1.67 1.24 0.80 1.32 1.25 1.58 -
P/RPS 0.17 0.22 0.18 0.12 0.23 0.29 0.34 -10.90%
P/EPS 3.98 4.66 3.68 4.00 5.31 50.68 4.14 -0.65%
EY 25.14 21.45 27.16 25.00 18.82 1.97 24.17 0.65%
DY 0.00 0.00 2.69 3.33 2.02 0.00 4.22 -
P/NAPS 0.65 0.74 0.59 0.42 0.74 0.77 0.79 -3.19%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 24/02/10 27/02/09 27/02/08 26/02/07 27/02/06 -
Price 1.76 1.62 1.40 0.82 1.15 1.30 2.63 -
P/RPS 0.18 0.21 0.20 0.12 0.20 0.30 0.57 -17.47%
P/EPS 4.12 4.52 4.16 4.10 4.63 52.70 6.89 -8.20%
EY 24.28 22.12 24.06 24.39 21.60 1.90 14.52 8.94%
DY 0.00 0.00 2.38 3.25 2.32 0.00 2.53 -
P/NAPS 0.68 0.72 0.67 0.43 0.64 0.81 1.31 -10.34%

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