[LIIHEN] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 25.31%
YoY- -56.81%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 428,913 241,931 749,269 527,095 421,750 237,375 931,378 -40.45%
PBT 49,929 25,756 52,552 35,863 28,108 17,371 102,348 -38.11%
Tax -12,205 -6,091 -12,145 -8,956 -6,301 -4,148 -23,824 -36.05%
NP 37,724 19,665 40,407 26,907 21,807 13,223 78,524 -38.74%
-
NP to SH 36,776 18,975 37,702 25,154 20,073 12,223 75,744 -38.30%
-
Tax Rate 24.44% 23.65% 23.11% 24.97% 22.42% 23.88% 23.28% -
Total Cost 391,189 222,266 708,862 500,188 399,943 224,152 852,854 -40.60%
-
Net Worth 469,799 453,599 441,000 435,600 430,200 426,599 421,199 7.57%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 4,500 7,200 14,400 8,100 5,400 5,400 34,200 -74.22%
Div Payout % 12.24% 37.94% 38.19% 32.20% 26.90% 44.18% 45.15% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 469,799 453,599 441,000 435,600 430,200 426,599 421,199 7.57%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 8.80% 8.13% 5.39% 5.10% 5.17% 5.57% 8.43% -
ROE 7.83% 4.18% 8.55% 5.77% 4.67% 2.87% 17.98% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 238.29 134.41 416.26 292.83 234.31 131.88 517.43 -40.44%
EPS 20.43 10.54 20.95 13.97 11.15 6.79 42.08 -38.30%
DPS 2.50 4.00 8.00 4.50 3.00 3.00 19.00 -74.22%
NAPS 2.61 2.52 2.45 2.42 2.39 2.37 2.34 7.57%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 79.43 44.80 138.75 97.61 78.10 43.96 172.48 -40.45%
EPS 6.81 3.51 6.98 4.66 3.72 2.26 14.03 -38.31%
DPS 0.83 1.33 2.67 1.50 1.00 1.00 6.33 -74.28%
NAPS 0.87 0.84 0.8167 0.8067 0.7967 0.79 0.78 7.57%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.965 2.98 2.91 3.04 3.13 3.62 3.98 -
P/RPS 0.40 2.22 0.70 1.04 1.34 2.75 0.77 -35.45%
P/EPS 4.72 28.27 13.89 21.75 28.07 53.31 9.46 -37.17%
EY 21.17 3.54 7.20 4.60 3.56 1.88 10.57 59.09%
DY 2.59 1.34 2.75 1.48 0.96 0.83 4.77 -33.51%
P/NAPS 0.37 1.18 1.19 1.26 1.31 1.53 1.70 -63.91%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 21/02/22 29/11/21 27/08/21 27/05/21 18/02/21 -
Price 0.90 3.00 3.10 2.86 3.21 3.38 3.96 -
P/RPS 0.38 2.23 0.74 0.98 1.37 2.56 0.77 -37.63%
P/EPS 4.41 28.46 14.80 20.47 28.78 49.78 9.41 -39.74%
EY 22.70 3.51 6.76 4.89 3.47 2.01 10.63 66.06%
DY 2.78 1.33 2.58 1.57 0.93 0.89 4.80 -30.58%
P/NAPS 0.34 1.19 1.27 1.18 1.34 1.43 1.69 -65.76%

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