[LHH] YoY 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- 192.93%
YoY- 64.09%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 270,580 191,630 192,155 172,976 147,581 140,143 136,117 12.12%
PBT 16,420 11,843 21,689 6,859 5,625 -3,036 5,084 21.56%
Tax -3,208 -2,762 -2,471 -2,550 -2,999 -1,823 -915 23.24%
NP 13,212 9,081 19,218 4,309 2,626 -4,859 4,169 21.18%
-
NP to SH 9,576 6,622 17,078 4,309 2,626 -4,859 4,169 14.85%
-
Tax Rate 19.54% 23.32% 11.39% 37.18% 53.32% - 18.00% -
Total Cost 257,368 182,549 172,937 168,667 144,955 145,002 131,948 11.77%
-
Net Worth 297,740 269,183 304,312 173,497 190,255 184,687 191,455 7.63%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - 7,576 - - - - -
Div Payout % - - 44.37% - - - - -
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 297,740 269,183 304,312 173,497 190,255 184,687 191,455 7.63%
NOSH 166,829 166,801 151,535 151,725 151,791 151,370 151,600 1.60%
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 4.88% 4.74% 10.00% 2.49% 1.78% -3.47% 3.06% -
ROE 3.22% 2.46% 5.61% 2.48% 1.38% -2.63% 2.18% -
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 162.19 114.89 126.81 114.01 97.23 92.58 89.79 10.35%
EPS 5.74 3.97 11.27 2.84 1.73 -3.21 2.75 13.04%
DPS 0.00 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 152.91 108.29 108.59 97.75 83.40 79.20 76.92 12.12%
EPS 5.41 3.74 9.65 2.44 1.48 -2.75 2.36 14.82%
DPS 0.00 0.00 4.28 0.00 0.00 0.00 0.00 -
NAPS 1.6826 1.5212 1.7197 0.9805 1.0752 1.0437 1.082 7.63%
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 0.81 1.09 1.25 0.80 2.16 0.81 0.00 -
P/EPS 23.00 31.49 14.02 32.04 121.39 -23.36 0.00 -
EY 4.35 3.18 7.13 3.12 0.82 -4.28 0.00 -
DY 0.00 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 0.71 1.13 2.07 0.82 1.96 0.75 0.00 -
P/EPS 20.03 32.75 23.34 33.10 110.40 -21.50 0.00 -
EY 4.99 3.05 4.29 3.02 0.91 -4.65 0.00 -
DY 0.00 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