[LHI] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 59.2%
YoY- -49.95%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 7,126,479 6,720,790 5,339,432 4,432,988 4,510,713 4,191,967 11.19%
PBT 371,468 175,892 82,803 88,808 238,581 258,064 7.55%
Tax -86,376 -46,273 -38,918 -28,160 -59,400 -66,586 5.33%
NP 285,092 129,619 43,885 60,648 179,181 191,478 8.28%
-
NP to SH 220,136 128,185 47,416 60,590 121,050 153,551 7.46%
-
Tax Rate 23.25% 26.31% 47.00% 31.71% 24.90% 25.80% -
Total Cost 6,841,387 6,591,171 5,295,547 4,372,340 4,331,532 4,000,489 11.32%
-
Net Worth 2,223,214 1,983,044 1,772,439 1,674,985 1,612,935 0 -
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 109,500 - 24,090 20,075 58,400 - -
Div Payout % 49.74% - 50.81% 33.13% 48.24% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 2,223,214 1,983,044 1,772,439 1,674,985 1,612,935 0 -
NOSH 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 3,397,146 1.44%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 4.00% 1.93% 0.82% 1.37% 3.97% 4.57% -
ROE 9.90% 6.46% 2.68% 3.62% 7.50% 0.00% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 195.25 184.13 146.29 121.45 123.58 123.40 9.60%
EPS 6.03 3.51 1.30 1.66 3.43 4.52 5.93%
DPS 3.00 0.00 0.66 0.55 1.60 0.00 -
NAPS 0.6091 0.5433 0.4856 0.4589 0.4419 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,650,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 195.16 184.05 146.22 121.40 123.52 114.79 11.19%
EPS 6.03 3.51 1.30 1.66 3.31 4.20 7.49%
DPS 3.00 0.00 0.66 0.55 1.60 0.00 -
NAPS 0.6088 0.543 0.4854 0.4587 0.4417 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 - -
Price 0.55 0.46 0.65 0.71 0.825 0.00 -
P/RPS 0.28 0.25 0.44 0.58 0.67 0.00 -
P/EPS 9.12 13.10 50.04 42.77 24.88 0.00 -
EY 10.97 7.63 2.00 2.34 4.02 0.00 -
DY 5.45 0.00 1.02 0.77 1.94 0.00 -
P/NAPS 0.90 0.85 1.34 1.55 1.87 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/23 29/11/22 23/11/21 24/11/20 26/11/19 - -
Price 0.69 0.485 0.555 0.68 0.90 0.00 -
P/RPS 0.35 0.26 0.38 0.56 0.73 0.00 -
P/EPS 11.44 13.81 42.72 40.96 27.14 0.00 -
EY 8.74 7.24 2.34 2.44 3.68 0.00 -
DY 4.35 0.00 1.19 0.81 1.78 0.00 -
P/NAPS 1.13 0.89 1.14 1.48 2.04 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