[LHI] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 33.82%
YoY- 222.77%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 2,410,973 2,196,220 2,087,155 1,676,538 1,434,133 1,506,371 1,346,356 10.18%
PBT 124,921 30,284 31,932 105,147 35,090 114,910 77,423 8.29%
Tax -29,994 -13,323 -8,042 -23,191 -9,771 -24,626 -16,406 10.56%
NP 94,927 16,961 23,890 81,956 25,319 90,284 61,017 7.63%
-
NP to SH 56,579 22,142 20,375 70,332 21,790 60,581 52,681 1.19%
-
Tax Rate 24.01% 43.99% 25.18% 22.06% 27.85% 21.43% 21.19% -
Total Cost 2,316,046 2,179,259 2,063,265 1,594,582 1,408,814 1,416,087 1,285,339 10.30%
-
Net Worth 2,298,405 2,051,664 1,833,030 1,807,114 1,648,705 1,355,240 0 -
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - 24,090 - - - -
Div Payout % - - - 34.25% - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 2,298,405 2,051,664 1,833,030 1,807,114 1,648,705 1,355,240 0 -
NOSH 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 3,400,000 3,398,774 1.19%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.94% 0.77% 1.14% 4.89% 1.77% 5.99% 4.53% -
ROE 2.46% 1.08% 1.11% 3.89% 1.32% 4.47% 0.00% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 66.05 60.17 57.18 45.93 39.29 44.31 39.61 8.88%
EPS 1.55 0.61 0.56 1.93 0.60 1.78 1.55 0.00%
DPS 0.00 0.00 0.00 0.66 0.00 0.00 0.00 -
NAPS 0.6297 0.5621 0.5022 0.4951 0.4517 0.3986 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,650,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 66.02 60.14 57.16 45.91 39.27 41.25 36.87 10.18%
EPS 1.55 0.61 0.56 1.93 0.60 1.66 1.44 1.23%
DPS 0.00 0.00 0.00 0.66 0.00 0.00 0.00 -
NAPS 0.6294 0.5618 0.502 0.4949 0.4515 0.3711 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 - - -
Price 0.575 0.525 0.52 0.69 0.565 0.00 0.00 -
P/RPS 0.87 0.87 0.91 1.50 1.44 0.00 0.00 -
P/EPS 37.09 86.54 93.15 35.81 94.64 0.00 0.00 -
EY 2.70 1.16 1.07 2.79 1.06 0.00 0.00 -
DY 0.00 0.00 0.00 0.96 0.00 0.00 0.00 -
P/NAPS 0.91 0.93 1.04 1.39 1.25 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 31/05/23 24/05/22 21/05/21 19/05/20 13/05/19 - -
Price 0.55 0.56 0.505 0.71 0.59 0.00 0.00 -
P/RPS 0.83 0.93 0.88 1.55 1.50 0.00 0.00 -
P/EPS 35.48 92.31 90.47 36.85 98.83 0.00 0.00 -
EY 2.82 1.08 1.11 2.71 1.01 0.00 0.00 -
DY 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
P/NAPS 0.87 1.00 1.01 1.43 1.31 0.00 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