[LIIHEN] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -49.67%
YoY- 55.24%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 730,882 578,453 428,913 241,931 749,269 527,095 421,750 44.13%
PBT 101,973 78,002 49,929 25,756 52,552 35,863 28,108 135.55%
Tax -25,543 -18,730 -12,205 -6,091 -12,145 -8,956 -6,301 153.59%
NP 76,430 59,272 37,724 19,665 40,407 26,907 21,807 130.20%
-
NP to SH 74,835 57,962 36,776 18,975 37,702 25,154 20,073 139.85%
-
Tax Rate 25.05% 24.01% 24.44% 23.65% 23.11% 24.97% 22.42% -
Total Cost 654,452 519,181 391,189 222,266 708,862 500,188 399,943 38.73%
-
Net Worth 485,999 480,599 469,799 453,599 441,000 435,600 430,200 8.44%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 37,529 20,897 4,500 7,200 14,400 8,100 5,400 262.89%
Div Payout % 50.15% 36.05% 12.24% 37.94% 38.19% 32.20% 26.90% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 485,999 480,599 469,799 453,599 441,000 435,600 430,200 8.44%
NOSH 540,000 540,000 180,000 180,000 180,000 180,000 180,000 107.59%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.46% 10.25% 8.80% 8.13% 5.39% 5.10% 5.17% -
ROE 15.40% 12.06% 7.83% 4.18% 8.55% 5.77% 4.67% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 135.35 107.12 238.29 134.41 416.26 292.83 234.31 -30.57%
EPS 13.86 10.73 20.43 10.54 20.95 13.97 11.15 15.56%
DPS 6.95 3.87 2.50 4.00 8.00 4.50 3.00 74.81%
NAPS 0.90 0.89 2.61 2.52 2.45 2.42 2.39 -47.76%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 135.35 107.12 79.43 44.80 138.75 97.61 78.10 44.13%
EPS 13.86 10.73 6.81 3.51 6.98 4.66 3.72 139.75%
DPS 6.95 3.87 0.83 1.33 2.67 1.50 1.00 262.90%
NAPS 0.90 0.89 0.87 0.84 0.8167 0.8067 0.7967 8.44%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.83 0.81 0.965 2.98 2.91 3.04 3.13 -
P/RPS 0.61 0.76 0.40 2.22 0.70 1.04 1.34 -40.73%
P/EPS 5.99 7.55 4.72 28.27 13.89 21.75 28.07 -64.18%
EY 16.70 13.25 21.17 3.54 7.20 4.60 3.56 179.43%
DY 8.37 4.78 2.59 1.34 2.75 1.48 0.96 321.94%
P/NAPS 0.92 0.91 0.37 1.18 1.19 1.26 1.31 -20.93%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 20/02/23 24/11/22 25/08/22 26/05/22 21/02/22 29/11/21 27/08/21 -
Price 0.855 0.835 0.90 3.00 3.10 2.86 3.21 -
P/RPS 0.63 0.78 0.38 2.23 0.74 0.98 1.37 -40.33%
P/EPS 6.17 7.78 4.41 28.46 14.80 20.47 28.78 -64.07%
EY 16.21 12.85 22.70 3.51 6.76 4.89 3.47 178.66%
DY 8.13 4.63 2.78 1.33 2.58 1.57 0.93 322.69%
P/NAPS 0.95 0.94 0.34 1.19 1.27 1.18 1.34 -20.44%

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