[LIIHEN] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 12.41%
YoY- -50.22%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 771,270 857,826 967,724 749,269 702,793 843,500 949,500 -12.93%
PBT 104,002 99,858 103,024 52,552 47,817 56,216 69,484 30.81%
Tax -24,973 -24,410 -24,364 -12,145 -11,941 -12,602 -16,592 31.30%
NP 79,029 75,448 78,660 40,407 35,876 43,614 52,892 30.66%
-
NP to SH 77,282 73,552 75,900 37,702 33,538 40,146 48,892 35.65%
-
Tax Rate 24.01% 24.44% 23.65% 23.11% 24.97% 22.42% 23.88% -
Total Cost 692,241 782,378 889,064 708,862 666,917 799,886 896,608 -15.82%
-
Net Worth 480,599 469,799 453,599 441,000 435,600 430,200 426,599 8.26%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 27,863 9,000 28,800 14,400 10,800 10,800 21,600 18.48%
Div Payout % 36.05% 12.24% 37.94% 38.19% 32.20% 26.90% 44.18% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 480,599 469,799 453,599 441,000 435,600 430,200 426,599 8.26%
NOSH 540,000 180,000 180,000 180,000 180,000 180,000 180,000 107.86%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 10.25% 8.80% 8.13% 5.39% 5.10% 5.17% 5.57% -
ROE 16.08% 15.66% 16.73% 8.55% 7.70% 9.33% 11.46% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 142.83 476.57 537.62 416.26 390.44 468.61 527.50 -58.11%
EPS 14.31 40.86 42.16 20.95 18.63 22.30 27.16 -34.74%
DPS 5.16 5.00 16.00 8.00 6.00 6.00 12.00 -43.00%
NAPS 0.89 2.61 2.52 2.45 2.42 2.39 2.37 -47.91%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 142.56 158.56 178.87 138.49 129.90 155.91 175.51 -12.93%
EPS 14.28 13.60 14.03 6.97 6.20 7.42 9.04 35.59%
DPS 5.15 1.66 5.32 2.66 2.00 2.00 3.99 18.52%
NAPS 0.8883 0.8684 0.8384 0.8151 0.8052 0.7952 0.7885 8.26%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.81 0.965 2.98 2.91 3.04 3.13 3.62 -
P/RPS 0.57 0.20 0.55 0.70 0.78 0.67 0.69 -11.94%
P/EPS 5.66 2.36 7.07 13.89 16.32 14.03 13.33 -43.47%
EY 17.67 42.34 14.15 7.20 6.13 7.13 7.50 76.96%
DY 6.37 5.18 5.37 2.75 1.97 1.92 3.31 54.65%
P/NAPS 0.91 0.37 1.18 1.19 1.26 1.31 1.53 -29.25%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 21/02/22 29/11/21 27/08/21 27/05/21 -
Price 0.835 0.90 3.00 3.10 2.86 3.21 3.38 -
P/RPS 0.58 0.19 0.56 0.74 0.73 0.69 0.64 -6.34%
P/EPS 5.83 2.20 7.11 14.80 15.35 14.39 12.44 -39.63%
EY 17.14 45.40 14.06 6.76 6.51 6.95 8.04 65.56%
DY 6.18 5.56 5.33 2.58 2.10 1.87 3.55 44.66%
P/NAPS 0.94 0.34 1.19 1.27 1.18 1.34 1.43 -24.37%

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