[LIIHEN] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 19.82%
YoY- 43.0%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 141,333 205,208 227,024 212,497 193,805 203,295 216,815 -24.83%
PBT 14,188 26,128 28,491 29,737 24,503 23,203 24,865 -31.22%
Tax -4,285 -6,428 -7,399 -7,287 -5,841 -5,976 -3,259 20.03%
NP 9,903 19,700 21,092 22,450 18,662 17,227 21,606 -40.58%
-
NP to SH 9,536 19,833 21,063 21,832 18,220 17,249 21,496 -41.86%
-
Tax Rate 30.20% 24.60% 25.97% 24.50% 23.84% 25.76% 13.11% -
Total Cost 131,430 185,508 205,932 190,047 175,143 186,068 195,209 -23.20%
-
Net Worth 397,800 387,000 374,399 361,799 346,157 339,588 309,600 18.20%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 4,500 4,500 8,100 7,200 6,300 6,300 3,600 16.05%
Div Payout % 47.19% 22.69% 38.46% 32.98% 34.58% 36.52% 16.75% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 397,800 387,000 374,399 361,799 346,157 339,588 309,600 18.20%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.01% 9.60% 9.29% 10.56% 9.63% 8.47% 9.97% -
ROE 2.40% 5.12% 5.63% 6.03% 5.26% 5.08% 6.94% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 78.52 114.00 126.12 118.05 107.67 112.94 120.45 -24.83%
EPS 5.30 11.02 11.70 12.13 10.12 9.58 11.94 -41.83%
DPS 2.50 2.50 4.50 4.00 3.50 3.50 2.00 16.05%
NAPS 2.21 2.15 2.08 2.01 1.9231 1.8866 1.72 18.20%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 26.12 37.93 41.96 39.28 35.82 37.58 40.08 -24.85%
EPS 1.76 3.67 3.89 4.04 3.37 3.19 3.97 -41.88%
DPS 0.83 0.83 1.50 1.33 1.16 1.16 0.67 15.36%
NAPS 0.7353 0.7153 0.692 0.6688 0.6398 0.6277 0.5723 18.20%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.43 1.94 3.07 3.13 2.89 2.60 2.60 -
P/RPS 3.09 1.70 2.43 2.65 2.68 2.30 2.16 26.98%
P/EPS 45.87 17.61 26.24 25.81 28.55 27.13 21.77 64.42%
EY 2.18 5.68 3.81 3.88 3.50 3.69 4.59 -39.15%
DY 1.03 1.29 1.47 1.28 1.21 1.35 0.77 21.42%
P/NAPS 1.10 0.90 1.48 1.56 1.50 1.38 1.51 -19.05%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 17/08/20 22/06/20 28/02/20 22/11/19 26/08/19 23/05/19 21/02/19 -
Price 3.10 2.42 2.90 3.14 2.94 2.74 2.83 -
P/RPS 3.95 2.12 2.30 2.66 2.73 2.43 2.35 41.41%
P/EPS 58.52 21.96 24.78 25.89 29.05 28.59 23.70 82.78%
EY 1.71 4.55 4.04 3.86 3.44 3.50 4.22 -45.27%
DY 0.81 1.03 1.55 1.27 1.19 1.28 0.71 9.19%
P/NAPS 1.40 1.13 1.39 1.56 1.53 1.45 1.65 -10.38%

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