[LIIHEN] QoQ Cumulative 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- -88.64%
YoY- -63.23%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 801,219 584,403 384,171 193,764 717,535 532,626 342,631 75.90%
PBT 73,734 48,869 28,374 11,141 93,754 76,557 50,975 27.81%
Tax -15,068 -11,810 -7,144 -3,007 -22,198 -18,350 -12,235 14.85%
NP 58,666 37,059 21,230 8,134 71,556 58,207 38,740 31.77%
-
NP to SH 57,789 36,292 21,026 8,134 71,620 58,207 38,740 30.45%
-
Tax Rate 20.44% 24.17% 25.18% 26.99% 23.68% 23.97% 24.00% -
Total Cost 742,553 547,344 362,941 185,630 645,979 474,419 303,891 81.11%
-
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 16,200 10,800 4,500 36,000 21,600 14,400 27.28%
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% 12.29% 7.23% 2.89% 24.79% 20.59% 13.95% -
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 445.12 324.67 213.43 107.65 398.63 295.90 190.35 75.90%
EPS 32.10 20.16 11.68 4.52 39.79 32.34 21.52 30.45%
DPS 11.50 9.00 6.00 2.50 20.00 12.00 8.00 27.28%
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 148.37 108.22 71.14 35.88 132.88 98.63 63.45 75.90%
EPS 10.70 6.72 3.89 1.51 13.26 10.78 7.17 30.49%
DPS 3.83 3.00 2.00 0.83 6.67 4.00 2.67 27.10%
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 0.93 1.13 2.48 0.90 1.24 1.72 -51.45%
P/EPS 8.10 14.93 20.63 59.09 9.05 11.38 15.19 -34.16%
EY 12.35 6.70 4.85 1.69 11.05 8.79 6.58 51.98%
DY 4.42 2.99 2.49 0.94 5.56 3.26 2.45 48.03%
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 1.00 1.35 2.46 0.81 1.22 1.83 -50.26%
P/EPS 8.81 16.12 24.74 58.64 8.07 11.13 16.22 -33.35%
EY 11.34 6.20 4.04 1.71 12.40 8.98 6.17 49.87%
DY 4.06 2.77 2.08 0.94 6.23 3.33 2.29 46.33%
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