[LIIHEN] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -54.57%
YoY- -63.23%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 801,219 779,204 768,342 775,056 717,535 710,168 685,262 10.95%
PBT 73,734 65,158 56,748 44,564 93,754 102,076 101,950 -19.37%
Tax -15,068 -15,746 -14,288 -12,028 -22,198 -24,466 -24,470 -27.55%
NP 58,666 49,412 42,460 32,536 71,556 77,609 77,480 -16.88%
-
NP to SH 57,789 48,389 42,052 32,536 71,620 77,609 77,480 -17.71%
-
Tax Rate 20.44% 24.17% 25.18% 26.99% 23.68% 23.97% 24.00% -
Total Cost 742,553 729,792 725,882 742,520 645,979 632,558 607,782 14.24%
-
Net Worth 309,600 295,199 290,897 281,790 288,900 282,743 277,668 7.50%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 20,700 21,600 21,600 18,000 36,000 28,800 28,800 -19.71%
Div Payout % 35.82% 44.64% 51.36% 55.32% 50.27% 37.11% 37.17% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 309,600 295,199 290,897 281,790 288,900 282,743 277,668 7.50%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.32% 6.34% 5.53% 4.20% 9.97% 10.93% 11.31% -
ROE 18.67% 16.39% 14.46% 11.55% 24.79% 27.45% 27.90% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 445.12 432.89 426.86 430.59 398.63 394.54 380.70 10.95%
EPS 32.10 26.88 23.36 18.08 39.79 43.12 43.04 -17.71%
DPS 11.50 12.00 12.00 10.00 20.00 16.00 16.00 -19.71%
NAPS 1.72 1.64 1.6161 1.5655 1.605 1.5708 1.5426 7.50%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 148.37 144.30 142.29 143.53 132.88 131.51 126.90 10.95%
EPS 10.70 8.96 7.79 6.03 13.26 14.37 14.35 -17.72%
DPS 3.83 4.00 4.00 3.33 6.67 5.33 5.33 -19.72%
NAPS 0.5733 0.5467 0.5387 0.5218 0.535 0.5236 0.5142 7.50%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.60 3.01 2.41 2.67 3.60 3.68 3.27 -
P/RPS 0.58 0.70 0.56 0.62 0.90 0.93 0.86 -23.04%
P/EPS 8.10 11.20 10.32 14.77 9.05 8.54 7.60 4.32%
EY 12.35 8.93 9.69 6.77 11.05 11.72 13.16 -4.13%
DY 4.42 3.99 4.98 3.75 5.56 4.35 4.89 -6.49%
P/NAPS 1.51 1.84 1.49 1.71 2.24 2.34 2.12 -20.19%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 22/11/18 23/08/18 24/05/18 22/02/18 23/11/17 24/08/17 -
Price 2.83 3.25 2.89 2.65 3.21 3.60 3.49 -
P/RPS 0.64 0.75 0.68 0.62 0.81 0.91 0.92 -21.43%
P/EPS 8.81 12.09 12.37 14.66 8.07 8.35 8.11 5.65%
EY 11.34 8.27 8.08 6.82 12.40 11.98 12.33 -5.41%
DY 4.06 3.69 4.15 3.77 6.23 4.44 4.58 -7.69%
P/NAPS 1.65 1.98 1.79 1.69 2.00 2.29 2.26 -18.87%

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