[LIIHEN] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -83.86%
YoY- -38.37%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 749,269 527,095 421,750 237,375 931,378 648,603 346,541 66.97%
PBT 52,552 35,863 28,108 17,371 102,348 77,788 40,317 19.26%
Tax -12,145 -8,956 -6,301 -4,148 -23,824 -17,914 -10,713 8.69%
NP 40,407 26,907 21,807 13,223 78,524 59,874 29,604 22.97%
-
NP to SH 37,702 25,154 20,073 12,223 75,744 58,235 29,370 18.06%
-
Tax Rate 23.11% 24.97% 22.42% 23.88% 23.28% 23.03% 26.57% -
Total Cost 708,862 500,188 399,943 224,152 852,854 588,729 316,937 70.77%
-
Net Worth 441,000 435,600 430,200 426,599 421,199 408,599 397,800 7.09%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 14,400 8,100 5,400 5,400 34,200 18,000 9,000 36.68%
Div Payout % 38.19% 32.20% 26.90% 44.18% 45.15% 30.91% 30.64% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 441,000 435,600 430,200 426,599 421,199 408,599 397,800 7.09%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.39% 5.10% 5.17% 5.57% 8.43% 9.23% 8.54% -
ROE 8.55% 5.77% 4.67% 2.87% 17.98% 14.25% 7.38% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 416.26 292.83 234.31 131.88 517.43 360.34 192.52 66.97%
EPS 20.95 13.97 11.15 6.79 42.08 32.35 16.32 18.06%
DPS 8.00 4.50 3.00 3.00 19.00 10.00 5.00 36.68%
NAPS 2.45 2.42 2.39 2.37 2.34 2.27 2.21 7.09%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 138.75 97.61 78.10 43.96 172.48 120.11 64.17 66.97%
EPS 6.98 4.66 3.72 2.26 14.03 10.78 5.44 18.02%
DPS 2.67 1.50 1.00 1.00 6.33 3.33 1.67 36.61%
NAPS 0.8167 0.8067 0.7967 0.79 0.78 0.7567 0.7367 7.09%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.91 3.04 3.13 3.62 3.98 3.28 2.43 -
P/RPS 0.70 1.04 1.34 2.75 0.77 0.91 1.26 -32.34%
P/EPS 13.89 21.75 28.07 53.31 9.46 10.14 14.89 -4.51%
EY 7.20 4.60 3.56 1.88 10.57 9.86 6.71 4.79%
DY 2.75 1.48 0.96 0.83 4.77 3.05 2.06 21.17%
P/NAPS 1.19 1.26 1.31 1.53 1.70 1.44 1.10 5.36%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 29/11/21 27/08/21 27/05/21 18/02/21 16/11/20 17/08/20 -
Price 3.10 2.86 3.21 3.38 3.96 4.38 3.10 -
P/RPS 0.74 0.98 1.37 2.56 0.77 1.22 1.61 -40.35%
P/EPS 14.80 20.47 28.78 49.78 9.41 13.54 19.00 -15.30%
EY 6.76 4.89 3.47 2.01 10.63 7.39 5.26 18.15%
DY 2.58 1.57 0.93 0.89 4.80 2.28 1.61 36.82%
P/NAPS 1.27 1.18 1.34 1.43 1.69 1.93 1.40 -6.27%

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