[LHH] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 448.74%
YoY- 185.42%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 664,921 705,652 612,149 529,142 583,494 512,448 519,568 4.19%
PBT -5,217 85,607 -20,092 12,330 1,379 6,212 17,605 -
Tax -7,787 -11,499 -6,927 -6,513 -8,189 2,585 -8,190 -0.83%
NP -13,004 74,108 -27,019 5,817 -6,810 8,797 9,415 -
-
NP to SH -19,060 68,410 -27,019 5,817 -6,810 6,073 9,415 -
-
Tax Rate - 13.43% - 52.82% 593.84% -41.61% 46.52% -
Total Cost 677,925 631,544 639,168 523,325 590,304 503,651 510,153 4.85%
-
Net Worth 269,183 304,312 173,497 190,255 184,687 191,455 183,644 6.57%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 13,637 - - - - - -
Div Payout % - 19.94% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 269,183 304,312 173,497 190,255 184,687 191,455 183,644 6.57%
NOSH 166,801 151,535 151,725 151,791 151,370 151,600 158,999 0.80%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -1.96% 10.50% -4.41% 1.10% -1.17% 1.72% 1.81% -
ROE -7.08% 22.48% -15.57% 3.06% -3.69% 3.17% 5.13% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 398.63 465.67 403.46 348.60 385.47 338.03 326.77 3.36%
EPS -11.43 45.14 -17.81 3.83 -4.50 4.01 5.92 -
DPS 0.00 9.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6138 2.0082 1.1435 1.2534 1.2201 1.2629 1.155 5.73%
Adjusted Per Share Value based on latest NOSH - 151,791
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 375.76 398.78 345.94 299.03 329.74 289.60 293.62 4.19%
EPS -10.77 38.66 -15.27 3.29 -3.85 3.43 5.32 -
DPS 0.00 7.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5212 1.7197 0.9805 1.0752 1.0437 1.082 1.0378 6.57%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 1.25 1.58 0.91 2.10 0.75 0.00 0.00 -
P/RPS 0.31 0.34 0.23 0.60 0.19 0.00 0.00 -
P/EPS -10.94 3.50 -5.11 54.80 -16.67 0.00 0.00 -
EY -9.14 28.57 -19.57 1.82 -6.00 0.00 0.00 -
DY 0.00 5.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.79 0.80 1.68 0.61 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 24/02/05 26/02/04 28/02/03 28/02/02 28/02/01 -
Price 1.30 2.63 0.94 1.91 0.69 0.00 0.00 -
P/RPS 0.33 0.56 0.23 0.55 0.18 0.00 0.00 -
P/EPS -11.38 5.83 -5.28 49.84 -15.34 0.00 0.00 -
EY -8.79 17.17 -18.94 2.01 -6.52 0.00 0.00 -
DY 0.00 3.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.31 0.82 1.52 0.57 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