[LHH] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 46.57%
YoY- -124.15%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 728,240 532,012 521,718 498,648 439,000 410,456 403,037 10.35%
PBT 49,223 16,243 55,817 12 28,431 -5,341 13,090 24.68%
Tax -7,891 -5,685 -6,703 -4,956 -7,963 -5,773 -4,293 10.67%
NP 41,332 10,558 49,114 -4,944 20,468 -11,114 8,797 29.40%
-
NP to SH 31,055 3,028 43,416 -4,944 20,468 -11,114 8,797 23.38%
-
Tax Rate 16.03% 35.00% 12.01% 41,300.00% 28.01% - 32.80% -
Total Cost 686,908 521,454 472,604 503,592 418,532 421,570 394,240 9.69%
-
Net Worth 297,497 264,139 304,427 173,419 190,034 184,995 191,547 7.61%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 3,333 - 7,579 - - - - -
Div Payout % 10.74% - 17.46% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 297,497 264,139 304,427 173,419 190,034 184,995 191,547 7.61%
NOSH 166,693 163,675 151,592 151,656 151,614 151,623 151,672 1.58%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.68% 1.98% 9.41% -0.99% 4.66% -2.71% 2.18% -
ROE 10.44% 1.15% 14.26% -2.85% 10.77% -6.01% 4.59% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 436.87 325.04 344.16 328.80 289.55 270.71 265.73 8.63%
EPS 18.63 1.85 28.64 -3.26 13.50 -7.33 5.80 21.45%
DPS 2.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.7847 1.6138 2.0082 1.1435 1.2534 1.2201 1.2629 5.93%
Adjusted Per Share Value based on latest NOSH - 151,725
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 411.54 300.65 294.83 281.80 248.09 231.96 227.76 10.35%
EPS 17.55 1.71 24.54 -2.79 11.57 -6.28 4.97 23.38%
DPS 1.88 0.00 4.28 0.00 0.00 0.00 0.00 -
NAPS 1.6812 1.4927 1.7204 0.98 1.0739 1.0455 1.0825 7.60%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 1.32 1.25 1.58 0.91 2.10 0.75 0.00 -
P/RPS 0.30 0.38 0.46 0.28 0.73 0.28 0.00 -
P/EPS 7.09 67.57 5.52 -27.91 15.56 -10.23 0.00 -
EY 14.11 1.48 18.13 -3.58 6.43 -9.77 0.00 -
DY 1.52 0.00 3.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.79 0.80 1.68 0.61 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 26/02/07 27/02/06 24/02/05 26/02/04 28/02/03 28/02/02 -
Price 1.15 1.30 2.63 0.94 1.91 0.69 0.00 -
P/RPS 0.26 0.40 0.76 0.29 0.66 0.25 0.00 -
P/EPS 6.17 70.27 9.18 -28.83 14.15 -9.41 0.00 -
EY 16.20 1.42 10.89 -3.47 7.07 -10.62 0.00 -
DY 1.74 0.00 1.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.81 1.31 0.82 1.52 0.57 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