[LIIHEN] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -7.72%
YoY- -2.26%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 779,204 768,342 775,056 717,535 710,168 685,262 692,088 8.21%
PBT 65,158 56,748 44,564 93,754 102,076 101,950 115,716 -31.78%
Tax -15,746 -14,288 -12,028 -22,198 -24,466 -24,470 -27,240 -30.58%
NP 49,412 42,460 32,536 71,556 77,609 77,480 88,476 -32.15%
-
NP to SH 48,389 42,052 32,536 71,620 77,609 77,480 88,476 -33.09%
-
Tax Rate 24.17% 25.18% 26.99% 23.68% 23.97% 24.00% 23.54% -
Total Cost 729,792 725,882 742,520 645,979 632,558 607,782 603,612 13.47%
-
Net Worth 295,199 290,897 281,790 288,900 282,743 277,668 268,254 6.58%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 21,600 21,600 18,000 36,000 28,800 28,800 28,800 -17.43%
Div Payout % 44.64% 51.36% 55.32% 50.27% 37.11% 37.17% 32.55% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 295,199 290,897 281,790 288,900 282,743 277,668 268,254 6.58%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.34% 5.53% 4.20% 9.97% 10.93% 11.31% 12.78% -
ROE 16.39% 14.46% 11.55% 24.79% 27.45% 27.90% 32.98% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 432.89 426.86 430.59 398.63 394.54 380.70 384.49 8.21%
EPS 26.88 23.36 18.08 39.79 43.12 43.04 49.16 -33.10%
DPS 12.00 12.00 10.00 20.00 16.00 16.00 16.00 -17.43%
NAPS 1.64 1.6161 1.5655 1.605 1.5708 1.5426 1.4903 6.58%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 144.30 142.29 143.53 132.88 131.51 126.90 128.16 8.22%
EPS 8.96 7.79 6.03 13.26 14.37 14.35 16.38 -33.09%
DPS 4.00 4.00 3.33 6.67 5.33 5.33 5.33 -17.40%
NAPS 0.5467 0.5387 0.5218 0.535 0.5236 0.5142 0.4968 6.58%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.01 2.41 2.67 3.60 3.68 3.27 3.17 -
P/RPS 0.70 0.56 0.62 0.90 0.93 0.86 0.82 -10.00%
P/EPS 11.20 10.32 14.77 9.05 8.54 7.60 6.45 44.41%
EY 8.93 9.69 6.77 11.05 11.72 13.16 15.51 -30.76%
DY 3.99 4.98 3.75 5.56 4.35 4.89 5.05 -14.52%
P/NAPS 1.84 1.49 1.71 2.24 2.34 2.12 2.13 -9.28%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 23/08/18 24/05/18 22/02/18 23/11/17 24/08/17 23/05/17 -
Price 3.25 2.89 2.65 3.21 3.60 3.49 3.20 -
P/RPS 0.75 0.68 0.62 0.81 0.91 0.92 0.83 -6.52%
P/EPS 12.09 12.37 14.66 8.07 8.35 8.11 6.51 51.03%
EY 8.27 8.08 6.82 12.40 11.98 12.33 15.36 -33.79%
DY 3.69 4.15 3.77 6.23 4.44 4.58 5.00 -18.31%
P/NAPS 1.98 1.79 1.69 2.00 2.29 2.26 2.15 -5.33%

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