[LIIHEN] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
20-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -20.36%
YoY- 25.14%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 167,894 168,211 150,794 152,429 149,540 186,983 241,931 -21.59%
PBT 18,486 18,912 18,342 23,970 28,072 24,174 25,756 -19.82%
Tax -3,121 -4,579 -4,289 -6,813 -6,525 -6,114 -6,091 -35.94%
NP 15,365 14,333 14,053 17,157 21,547 18,060 19,665 -15.15%
-
NP to SH 14,738 14,121 13,781 16,872 21,186 17,802 18,975 -15.49%
-
Tax Rate 16.88% 24.21% 23.38% 28.42% 23.24% 25.29% 23.65% -
Total Cost 152,529 153,878 136,741 135,272 127,993 168,923 222,266 -22.18%
-
Net Worth 502,200 496,800 491,400 485,999 480,599 469,799 453,599 7.01%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 8,100 7,019 7,019 16,739 7,290 2,105 7,200 8.16%
Div Payout % 54.96% 49.71% 50.94% 99.22% 34.41% 11.83% 37.94% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 502,200 496,800 491,400 485,999 480,599 469,799 453,599 7.01%
NOSH 540,000 540,000 540,000 540,000 540,000 180,000 180,000 107.86%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.15% 8.52% 9.32% 11.26% 14.41% 9.66% 8.13% -
ROE 2.93% 2.84% 2.80% 3.47% 4.41% 3.79% 4.18% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 31.09 31.15 27.92 28.23 27.69 103.88 134.41 -62.28%
EPS 2.73 2.62 2.55 3.12 3.92 9.89 10.54 -59.33%
DPS 1.50 1.30 1.30 3.10 1.35 1.17 4.00 -47.96%
NAPS 0.93 0.92 0.91 0.90 0.89 2.61 2.52 -48.51%
Adjusted Per Share Value based on latest NOSH - 540,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 31.03 31.09 27.87 28.17 27.64 34.56 44.72 -21.60%
EPS 2.72 2.61 2.55 3.12 3.92 3.29 3.51 -15.61%
DPS 1.50 1.30 1.30 3.09 1.35 0.39 1.33 8.34%
NAPS 0.9283 0.9183 0.9083 0.8983 0.8883 0.8684 0.8384 7.01%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.855 0.845 0.83 0.83 0.81 0.965 2.98 -
P/RPS 2.75 2.71 2.97 2.94 2.92 0.93 2.22 15.32%
P/EPS 31.33 32.31 32.52 26.56 20.65 9.76 28.27 7.08%
EY 3.19 3.09 3.07 3.76 4.84 10.25 3.54 -6.69%
DY 1.75 1.54 1.57 3.73 1.67 1.21 1.34 19.45%
P/NAPS 0.92 0.92 0.91 0.92 0.91 0.37 1.18 -15.27%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 29/08/23 25/05/23 20/02/23 24/11/22 25/08/22 26/05/22 -
Price 0.915 0.855 0.835 0.855 0.835 0.90 3.00 -
P/RPS 2.94 2.74 2.99 3.03 3.02 0.87 2.23 20.21%
P/EPS 33.53 32.70 32.72 27.36 21.28 9.10 28.46 11.53%
EY 2.98 3.06 3.06 3.65 4.70 10.99 3.51 -10.32%
DY 1.64 1.52 1.56 3.63 1.62 1.30 1.33 14.97%
P/NAPS 0.98 0.93 0.92 0.95 0.94 0.34 1.19 -12.13%

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