Leong Hup International Berhad (KLSE:LHI)
Malaysia · Delayed Price · Currency is MYR 0.7800
+0.0050 (0.65%)
At close: Aug 28, 2026
KLSE:LHI Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 8,957 | 8,829 | 9,309 | 9,540 | 9,043 | 7,154 |
Other Revenue | 50.73 | 116.63 | 123.33 | 267.87 | 160.77 | 35.62 |
| 9,008 | 8,946 | 9,433 | 9,807 | 9,203 | 7,189 | |
Revenue Growth | -0.74% | -5.16% | -3.82% | 6.56% | 28.02% | 18.16% |
Cost of Revenue | 6,232 | 6,181 | 6,631 | 7,313 | 7,140 | 5,509 |
Gross Profit | 2,776 | 2,764 | 2,802 | 2,494 | 2,063 | 1,681 |
Selling, General & Admin | 1,063 | 1,063 | 1,066 | 983.02 | 858.76 | 795.71 |
Other Operating Expenses | 500.32 | 500.32 | 520.51 | 459.61 | 466.45 | 366.65 |
Operating Expenses | 1,872 | 1,872 | 1,899 | 1,762 | 1,626 | 1,446 |
Operating Income | 904.84 | 892.8 | 903.07 | 731.94 | 436.55 | 234.45 |
Interest Expense | -99.95 | -101.19 | -130.62 | -169.59 | -137.92 | -112.45 |
Interest & Investment Income | 24.16 | 24.16 | 16.53 | 14.52 | 13.33 | 14.41 |
Earnings From Equity Investments | 0.77 | 0.69 | 0.36 | 0.33 | 0.44 | 0.44 |
Currency Exchange Gain (Loss) | -1.19 | -1.19 | -1.42 | 0.44 | 14.15 | 3.47 |
EBT Excluding Unusual Items | 828.65 | 815.27 | 787.92 | 577.63 | 326.56 | 140.32 |
Impairment of Goodwill | - | - | -8.4 | -0.1 | - | - |
Asset Writedown | 8.14 | 8.14 | -19 | -22.79 | - | - |
Pretax Income | 836.79 | 823.41 | 760.52 | 554.75 | 326.56 | 140.32 |
Income Tax Expense | 188.34 | 161.48 | 129.71 | 124.92 | 82.68 | 44.43 |
Earnings From Continuing Operations | 648.45 | 661.93 | 630.81 | 429.82 | 243.87 | 95.89 |
Minority Interest in Earnings | -122.73 | -160.81 | -201.88 | -128.08 | -24.98 | -10.49 |
Net Income | 525.72 | 501.11 | 428.93 | 301.74 | 218.89 | 85.4 |
Net Income to Common | 525.72 | 501.11 | 428.93 | 301.74 | 218.89 | 85.4 |
Net Income Growth | 12.35% | 16.83% | 42.15% | 37.85% | 156.30% | -24.52% |
Shares Outstanding (Basic) | 3,464 | 3,569 | 3,650 | 3,650 | 3,650 | 3,650 |
Shares Outstanding (Diluted) | 3,465 | 3,569 | 3,650 | 3,650 | 3,650 | 3,650 |
Shares Change | -4.57% | -2.22% | -0.01% | - | - | - |
EPS (Basic) | 0.15 | 0.14 | 0.12 | 0.08 | 0.06 | 0.02 |
EPS (Diluted) | 0.15 | 0.14 | 0.12 | 0.08 | 0.06 | 0.02 |
EPS Growth | 17.68% | 19.48% | 42.17% | 37.85% | 156.30% | -24.52% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 149.34 | 637.28 | 794.05 | 773.68 | 335.02 | -290.32 |
Free Cash Flow Per Share | 0.04 | 0.18 | 0.22 | 0.21 | 0.09 | -0.08 |
Dividend Per Share | 0.025 | 0.020 | 0.028 | 0.030 | - | 0.007 |
Dividend Growth | 2.04% | -27.27% | -8.33% | - | - | 20.00% |
Gross Margin | 30.82% | 30.90% | 29.71% | 25.43% | 22.41% | 23.38% |
Operating Margin | 10.04% | 9.98% | 9.57% | 7.46% | 4.74% | 3.26% |
Profit Margin | 5.84% | 5.60% | 4.55% | 3.08% | 2.38% | 1.19% |
Free Cash Flow Margin | 1.66% | 7.12% | 8.42% | 7.89% | 3.64% | -4.04% |
EBITDA | 1,169 | 1,155 | 1,172 | 1,008 | 696.91 | 480.11 |
EBITDA Margin | 12.98% | 12.91% | 12.43% | 10.28% | 7.57% | 6.68% |
D&A For EBITDA | 263.99 | 262.22 | 269.35 | 276.19 | 260.37 | 245.66 |
EBIT | 904.84 | 892.8 | 903.07 | 731.94 | 436.55 | 234.45 |
EBIT Margin | 10.04% | 9.98% | 9.57% | 7.46% | 4.74% | 3.26% |
Effective Tax Rate | 22.51% | 19.61% | 17.05% | 22.52% | 25.32% | 31.66% |