[LHH] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -28.41%
YoY- 472.27%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
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 440,079 343,423 290,764 288,124 270,580 191,630 192,155 14.80%
PBT 36,915 29,127 23,039 10,041 16,420 11,843 21,689 9.26%
Tax -6,913 -8,311 -4,747 -2,678 -3,208 -2,762 -2,471 18.69%
NP 30,002 20,816 18,292 7,363 13,212 9,081 19,218 7.70%
-
NP to SH 18,120 13,328 12,052 2,106 9,576 6,622 17,078 0.99%
-
Tax Rate 18.73% 28.53% 20.60% 26.67% 19.54% 23.32% 11.39% -
Total Cost 410,077 322,607 272,472 280,761 257,368 182,549 172,937 15.46%
-
Net Worth 460,962 400,087 347,641 320,245 297,740 269,183 304,312 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 - - - 3,342 - - 7,576 -
Div Payout % - - - 158.73% - - 44.37% -
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 460,962 400,087 347,641 320,245 297,740 269,183 304,312 7.16%
NOSH 176,953 176,998 166,694 167,142 166,829 166,801 151,535 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 6.82% 6.06% 6.29% 2.56% 4.88% 4.74% 10.00% -
ROE 3.93% 3.33% 3.47% 0.66% 3.22% 2.46% 5.61% -
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 248.70 194.03 174.43 172.38 162.19 114.89 126.81 11.87%
EPS 10.24 7.53 7.23 1.26 5.74 3.97 11.27 -1.58%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 5.00 -
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 - 166,694
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 248.70 194.08 164.32 162.83 152.91 108.29 108.59 14.80%
EPS 10.24 7.53 6.81 1.19 5.41 3.74 9.65 0.99%
DPS 0.00 0.00 0.00 1.89 0.00 0.00 4.28 -
NAPS 2.605 2.261 1.9646 1.8098 1.6826 1.5212 1.7197 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 0.68 0.86 0.71 0.46 0.81 1.09 1.25 -9.64%
P/EPS 16.60 22.18 17.15 63.49 23.00 31.49 14.02 2.85%
EY 6.02 4.51 5.83 1.57 4.35 3.18 7.13 -2.77%
DY 0.00 0.00 0.00 2.50 0.00 0.00 3.16 -
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 0.71 0.83 0.80 0.48 0.71 1.13 2.07 -16.32%
P/EPS 17.19 21.51 19.36 65.08 20.03 32.75 23.34 -4.96%
EY 5.82 4.65 5.16 1.54 4.99 3.05 4.29 5.21%
DY 0.00 0.00 0.00 2.44 0.00 0.00 1.90 -
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