[LHH] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -121.52%
YoY- -127.86%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,151,044 1,112,793 935,754 664,921 705,652 612,149 529,142 13.81%
PBT 78,508 51,360 50,928 -5,217 85,607 -20,092 12,330 36.10%
Tax -17,058 -9,583 -7,722 -7,787 -11,499 -6,927 -6,513 17.38%
NP 61,450 41,777 43,206 -13,004 74,108 -27,019 5,817 48.07%
-
NP to SH 33,964 23,419 31,568 -19,060 68,410 -27,019 5,817 34.15%
-
Tax Rate 21.73% 18.66% 15.16% - 13.43% - 52.82% -
Total Cost 1,089,594 1,071,016 892,548 677,925 631,544 639,168 523,325 12.98%
-
Net Worth 347,641 320,245 297,740 269,183 304,312 173,497 190,255 10.55%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,166 6,674 5,012 - 13,637 - - -
Div Payout % 12.27% 28.50% 15.88% - 19.94% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 347,641 320,245 297,740 269,183 304,312 173,497 190,255 10.55%
NOSH 166,694 167,142 166,829 166,801 151,535 151,725 151,791 1.57%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.34% 3.75% 4.62% -1.96% 10.50% -4.41% 1.10% -
ROE 9.77% 7.31% 10.60% -7.08% 22.48% -15.57% 3.06% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 690.51 665.77 560.91 398.63 465.67 403.46 348.60 12.05%
EPS 20.38 14.01 18.92 -11.43 45.14 -17.81 3.83 32.09%
DPS 2.50 4.00 3.00 0.00 9.00 0.00 0.00 -
NAPS 2.0855 1.916 1.7847 1.6138 2.0082 1.1435 1.2534 8.84%
Adjusted Per Share Value based on latest NOSH - 166,801
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 650.48 628.86 528.81 375.76 398.78 345.94 299.03 13.81%
EPS 19.19 13.23 17.84 -10.77 38.66 -15.27 3.29 34.13%
DPS 2.35 3.77 2.83 0.00 7.71 0.00 0.00 -
NAPS 1.9646 1.8098 1.6826 1.5212 1.7197 0.9805 1.0752 10.55%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.24 0.80 1.32 1.25 1.58 0.91 2.10 -
P/RPS 0.18 0.12 0.24 0.31 0.34 0.23 0.60 -18.16%
P/EPS 6.09 5.71 6.98 -10.94 3.50 -5.11 54.80 -30.63%
EY 16.43 17.51 14.34 -9.14 28.57 -19.57 1.82 44.24%
DY 2.02 5.00 2.27 0.00 5.70 0.00 0.00 -
P/NAPS 0.59 0.42 0.74 0.77 0.79 0.80 1.68 -15.99%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 27/02/08 26/02/07 27/02/06 24/02/05 26/02/04 -
Price 1.40 0.82 1.15 1.30 2.63 0.94 1.91 -
P/RPS 0.20 0.12 0.21 0.33 0.56 0.23 0.55 -15.50%
P/EPS 6.87 5.85 6.08 -11.38 5.83 -5.28 49.84 -28.10%
EY 14.55 17.09 16.45 -8.79 17.17 -18.94 2.01 39.04%
DY 1.79 4.88 2.61 0.00 3.42 0.00 0.00 -
P/NAPS 0.67 0.43 0.64 0.81 1.31 0.82 1.52 -12.75%

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