[LIIHEN] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 93.81%
YoY- 83.21%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 150,794 730,882 578,453 428,913 241,931 749,269 527,095 -56.61%
PBT 18,342 101,973 78,002 49,929 25,756 52,552 35,863 -36.07%
Tax -4,289 -25,543 -18,730 -12,205 -6,091 -12,145 -8,956 -38.81%
NP 14,053 76,430 59,272 37,724 19,665 40,407 26,907 -35.17%
-
NP to SH 13,781 74,835 57,962 36,776 18,975 37,702 25,154 -33.06%
-
Tax Rate 23.38% 25.05% 24.01% 24.44% 23.65% 23.11% 24.97% -
Total Cost 136,741 654,452 519,181 391,189 222,266 708,862 500,188 -57.91%
-
Net Worth 491,400 485,999 480,599 469,799 453,599 441,000 435,600 8.37%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 7,019 37,529 20,897 4,500 7,200 14,400 8,100 -9.11%
Div Payout % 50.94% 50.15% 36.05% 12.24% 37.94% 38.19% 32.20% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 491,400 485,999 480,599 469,799 453,599 441,000 435,600 8.37%
NOSH 540,000 540,000 540,000 180,000 180,000 180,000 180,000 108.14%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 9.32% 10.46% 10.25% 8.80% 8.13% 5.39% 5.10% -
ROE 2.80% 15.40% 12.06% 7.83% 4.18% 8.55% 5.77% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 27.92 135.35 107.12 238.29 134.41 416.26 292.83 -79.15%
EPS 2.55 13.86 10.73 20.43 10.54 20.95 13.97 -67.85%
DPS 1.30 6.95 3.87 2.50 4.00 8.00 4.50 -56.33%
NAPS 0.91 0.90 0.89 2.61 2.52 2.45 2.42 -47.93%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 27.87 135.10 106.92 79.28 44.72 138.49 97.43 -56.61%
EPS 2.55 13.83 10.71 6.80 3.51 6.97 4.65 -33.02%
DPS 1.30 6.94 3.86 0.83 1.33 2.66 1.50 -9.10%
NAPS 0.9083 0.8983 0.8883 0.8684 0.8384 0.8151 0.8052 8.37%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.83 0.83 0.81 0.965 2.98 2.91 3.04 -
P/RPS 2.97 0.61 0.76 0.40 2.22 0.70 1.04 101.41%
P/EPS 32.52 5.99 7.55 4.72 28.27 13.89 21.75 30.78%
EY 3.07 16.70 13.25 21.17 3.54 7.20 4.60 -23.64%
DY 1.57 8.37 4.78 2.59 1.34 2.75 1.48 4.01%
P/NAPS 0.91 0.92 0.91 0.37 1.18 1.19 1.26 -19.51%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 20/02/23 24/11/22 25/08/22 26/05/22 21/02/22 29/11/21 -
Price 0.835 0.855 0.835 0.90 3.00 3.10 2.86 -
P/RPS 2.99 0.63 0.78 0.38 2.23 0.74 0.98 110.50%
P/EPS 32.72 6.17 7.78 4.41 28.46 14.80 20.47 36.74%
EY 3.06 16.21 12.85 22.70 3.51 6.76 4.89 -26.86%
DY 1.56 8.13 4.63 2.78 1.33 2.58 1.57 -0.42%
P/NAPS 0.92 0.95 0.94 0.34 1.19 1.27 1.18 -15.30%

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