[LIIHEN] QoQ 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- -47.12%
YoY- -63.23%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 216,815 200,233 190,406 193,764 184,908 189,996 169,608 17.73%
PBT 24,865 20,496 17,232 11,141 17,198 25,581 22,046 8.32%
Tax -3,259 -4,666 -4,137 -3,007 -1,879 -6,114 -5,426 -28.74%
NP 21,606 15,830 13,095 8,134 15,319 19,467 16,620 19.05%
-
NP to SH 21,496 15,267 12,891 8,134 15,383 19,467 16,620 18.65%
-
Tax Rate 13.11% 22.77% 24.01% 26.99% 10.93% 23.90% 24.61% -
Total Cost 195,209 184,403 177,311 185,630 169,589 170,529 152,988 17.58%
-
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 3,600 6,300 6,300 4,500 14,400 7,200 7,200 -36.92%
Div Payout % 16.75% 41.27% 48.87% 55.32% 93.61% 36.99% 43.32% -
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 9.97% 7.91% 6.88% 4.20% 8.28% 10.25% 9.80% -
ROE 6.94% 5.17% 4.43% 2.89% 5.32% 6.89% 5.99% -
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 120.45 111.24 105.78 107.65 102.73 105.55 94.23 17.72%
EPS 11.94 8.48 7.16 4.52 8.55 10.82 9.23 18.66%
DPS 2.00 3.50 3.50 2.50 8.00 4.00 4.00 -36.92%
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 40.15 37.08 35.26 35.88 34.24 35.18 31.41 17.72%
EPS 3.98 2.83 2.39 1.51 2.85 3.61 3.08 18.58%
DPS 0.67 1.17 1.17 0.83 2.67 1.33 1.33 -36.60%
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 2.16 2.71 2.28 2.48 3.50 3.49 3.47 -27.03%
P/EPS 21.77 35.49 33.65 59.09 42.12 34.03 35.42 -27.64%
EY 4.59 2.82 2.97 1.69 2.37 2.94 2.82 38.24%
DY 0.77 1.16 1.45 0.94 2.22 1.09 1.22 -26.35%
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 2.35 2.92 2.73 2.46 3.12 3.41 3.70 -26.05%
P/EPS 23.70 38.32 40.35 58.64 37.56 33.29 37.80 -26.68%
EY 4.22 2.61 2.48 1.71 2.66 3.00 2.65 36.25%
DY 0.71 1.08 1.21 0.94 2.49 1.11 1.15 -27.43%
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