[LHI] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 8.8%
YoY- 57.12%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Revenue 9,695,471 9,293,410 7,982,560 6,711,431 5,930,747 5,960,699 10.20%
PBT 720,289 394,667 73,232 242,022 192,009 323,197 17.36%
Tax -159,130 -100,341 -29,961 -54,212 -56,241 -95,410 10.76%
NP 561,159 294,326 43,271 187,810 135,768 227,787 19.73%
-
NP to SH 367,636 245,193 45,442 175,922 111,970 144,508 20.50%
-
Tax Rate 22.09% 25.42% 40.91% 22.40% 29.29% 29.52% -
Total Cost 9,134,312 8,999,084 7,939,289 6,523,621 5,794,979 5,732,912 9.75%
-
Net Worth 2,310,084 2,105,319 1,891,794 1,838,505 1,712,579 1,601,679 7.59%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Div 91,249 65,699 - 24,090 20,075 56,421 10.08%
Div Payout % 24.82% 26.80% - 13.69% 17.93% 39.04% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Net Worth 2,310,084 2,105,319 1,891,794 1,838,505 1,712,579 1,601,679 7.59%
NOSH 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
NP Margin 5.79% 3.17% 0.54% 2.80% 2.29% 3.82% -
ROE 15.91% 11.65% 2.40% 9.57% 6.54% 9.02% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
RPS 265.63 254.61 218.70 183.87 162.49 169.03 9.45%
EPS 10.07 6.72 1.24 4.82 3.07 4.10 19.66%
DPS 2.50 1.80 0.00 0.66 0.55 1.60 9.32%
NAPS 0.6329 0.5768 0.5183 0.5037 0.4692 0.4542 6.85%
Adjusted Per Share Value based on latest NOSH - 3,650,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
RPS 265.51 254.50 218.60 183.79 162.41 163.23 10.20%
EPS 10.07 6.71 1.24 4.82 3.07 3.96 20.49%
DPS 2.50 1.80 0.00 0.66 0.55 1.55 10.02%
NAPS 0.6326 0.5765 0.5181 0.5035 0.469 0.4386 7.59%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 -
Price 0.62 0.50 0.52 0.70 0.76 1.02 -
P/RPS 0.23 0.20 0.24 0.38 0.47 0.60 -17.43%
P/EPS 6.16 7.44 41.77 14.52 24.77 24.89 -24.34%
EY 16.25 13.44 2.39 6.89 4.04 4.02 32.18%
DY 4.03 3.60 0.00 0.94 0.72 1.57 20.72%
P/NAPS 0.98 0.87 1.00 1.39 1.62 2.25 -15.29%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Date 27/08/24 29/08/23 30/08/22 24/08/21 25/08/20 - -
Price 0.585 0.53 0.49 0.68 0.83 0.00 -
P/RPS 0.22 0.21 0.22 0.37 0.51 0.00 -
P/EPS 5.81 7.89 39.36 14.11 27.06 0.00 -
EY 17.22 12.67 2.54 7.09 3.70 0.00 -
DY 4.27 3.40 0.00 0.97 0.66 0.00 -
P/NAPS 0.92 0.92 0.95 1.35 1.77 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