[LIIHEN] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -6.26%
YoY- -25.93%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 810,749 801,218 769,311 759,074 738,276 717,534 701,132 10.17%
PBT 85,796 73,734 66,067 71,152 75,966 93,754 98,911 -9.05%
Tax -18,038 -15,069 -13,689 -15,137 -16,426 -20,229 -20,190 -7.24%
NP 67,758 58,665 52,378 56,015 59,540 73,525 78,721 -9.52%
-
NP to SH 66,903 57,788 51,675 55,875 59,604 73,589 78,721 -10.28%
-
Tax Rate 21.02% 20.44% 20.72% 21.27% 21.62% 21.58% 20.41% -
Total Cost 742,991 742,553 716,933 703,059 678,736 644,009 622,411 12.54%
-
Net Worth 339,588 309,600 295,199 290,897 281,790 288,900 282,743 13.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 22,500 20,700 31,500 32,400 33,300 36,000 39,595 -31.41%
Div Payout % 33.63% 35.82% 60.96% 57.99% 55.87% 48.92% 50.30% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 339,588 309,600 295,199 290,897 281,790 288,900 282,743 13.00%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 8.36% 7.32% 6.81% 7.38% 8.06% 10.25% 11.23% -
ROE 19.70% 18.67% 17.51% 19.21% 21.15% 25.47% 27.84% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 450.42 445.12 427.40 421.71 410.15 398.63 389.52 10.17%
EPS 37.17 32.10 28.71 31.04 33.11 40.88 43.73 -10.27%
DPS 12.50 11.50 17.50 18.00 18.50 20.00 22.00 -31.42%
NAPS 1.8866 1.72 1.64 1.6161 1.5655 1.605 1.5708 13.00%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 150.14 148.37 142.47 140.57 136.72 132.88 129.84 10.17%
EPS 12.39 10.70 9.57 10.35 11.04 13.63 14.58 -10.29%
DPS 4.17 3.83 5.83 6.00 6.17 6.67 7.33 -31.36%
NAPS 0.6289 0.5733 0.5467 0.5387 0.5218 0.535 0.5236 13.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.60 2.60 3.01 2.41 2.67 3.60 3.68 -
P/RPS 0.58 0.58 0.70 0.57 0.65 0.90 0.94 -27.54%
P/EPS 7.00 8.10 10.48 7.76 8.06 8.81 8.41 -11.52%
EY 14.30 12.35 9.54 12.88 12.40 11.36 11.88 13.16%
DY 4.81 4.42 5.81 7.47 6.93 5.56 5.98 -13.52%
P/NAPS 1.38 1.51 1.84 1.49 1.71 2.24 2.34 -29.69%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 21/02/19 22/11/18 23/08/18 24/05/18 22/02/18 23/11/17 -
Price 2.74 2.83 3.25 2.89 2.65 3.21 3.60 -
P/RPS 0.61 0.64 0.76 0.69 0.65 0.81 0.92 -23.98%
P/EPS 7.37 8.81 11.32 9.31 8.00 7.85 8.23 -7.09%
EY 13.57 11.34 8.83 10.74 12.50 12.74 12.15 7.65%
DY 4.56 4.06 5.38 6.23 6.98 6.23 6.11 -17.73%
P/NAPS 1.45 1.65 1.98 1.79 1.69 2.00 2.29 -26.28%

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