[LIIHEN] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -19.76%
YoY- 112.06%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 227,024 212,497 193,805 203,295 216,815 200,233 190,406 12.40%
PBT 28,491 29,737 24,503 23,203 24,865 20,496 17,232 39.69%
Tax -7,399 -7,287 -5,841 -5,976 -3,259 -4,666 -4,137 47.18%
NP 21,092 22,450 18,662 17,227 21,606 15,830 13,095 37.28%
-
NP to SH 21,063 21,832 18,220 17,249 21,496 15,267 12,891 38.60%
-
Tax Rate 25.97% 24.50% 23.84% 25.76% 13.11% 22.77% 24.01% -
Total Cost 205,932 190,047 175,143 186,068 195,209 184,403 177,311 10.46%
-
Net Worth 374,399 361,799 346,157 339,588 309,600 295,199 290,897 18.26%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 8,100 7,200 6,300 6,300 3,600 6,300 6,300 18.18%
Div Payout % 38.46% 32.98% 34.58% 36.52% 16.75% 41.27% 48.87% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 374,399 361,799 346,157 339,588 309,600 295,199 290,897 18.26%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 9.29% 10.56% 9.63% 8.47% 9.97% 7.91% 6.88% -
ROE 5.63% 6.03% 5.26% 5.08% 6.94% 5.17% 4.43% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 126.12 118.05 107.67 112.94 120.45 111.24 105.78 12.40%
EPS 11.70 12.13 10.12 9.58 11.94 8.48 7.16 38.60%
DPS 4.50 4.00 3.50 3.50 2.00 3.50 3.50 18.18%
NAPS 2.08 2.01 1.9231 1.8866 1.72 1.64 1.6161 18.26%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 42.04 39.35 35.89 37.65 40.15 37.08 35.26 12.40%
EPS 3.90 4.04 3.37 3.19 3.98 2.83 2.39 38.48%
DPS 1.50 1.33 1.17 1.17 0.67 1.17 1.17 17.96%
NAPS 0.6933 0.67 0.641 0.6289 0.5733 0.5467 0.5387 18.26%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.07 3.13 2.89 2.60 2.60 3.01 2.41 -
P/RPS 2.43 2.65 2.68 2.30 2.16 2.71 2.28 4.32%
P/EPS 26.24 25.81 28.55 27.13 21.77 35.49 33.65 -15.24%
EY 3.81 3.88 3.50 3.69 4.59 2.82 2.97 18.00%
DY 1.47 1.28 1.21 1.35 0.77 1.16 1.45 0.91%
P/NAPS 1.48 1.56 1.50 1.38 1.51 1.84 1.49 -0.44%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 22/11/19 26/08/19 23/05/19 21/02/19 22/11/18 23/08/18 -
Price 2.90 3.14 2.94 2.74 2.83 3.25 2.89 -
P/RPS 2.30 2.66 2.73 2.43 2.35 2.92 2.73 -10.76%
P/EPS 24.78 25.89 29.05 28.59 23.70 38.32 40.35 -27.68%
EY 4.04 3.86 3.44 3.50 4.22 2.61 2.48 38.32%
DY 1.55 1.27 1.19 1.28 0.71 1.08 1.21 17.89%
P/NAPS 1.39 1.56 1.53 1.45 1.65 1.98 1.79 -15.47%

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