[LIIHEN] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -7.52%
YoY- -34.36%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 814,148 810,749 801,218 769,311 759,074 738,276 717,534 8.81%
PBT 93,067 85,796 73,734 66,067 71,152 75,966 93,754 -0.49%
Tax -19,742 -18,038 -15,069 -13,689 -15,137 -16,426 -20,229 -1.61%
NP 73,325 67,758 58,665 52,378 56,015 59,540 73,525 -0.18%
-
NP to SH 72,232 66,903 57,788 51,675 55,875 59,604 73,589 -1.23%
-
Tax Rate 21.21% 21.02% 20.44% 20.72% 21.27% 21.62% 21.58% -
Total Cost 740,823 742,991 742,553 716,933 703,059 678,736 644,009 9.81%
-
Net Worth 346,157 339,588 309,600 295,199 290,897 281,790 288,900 12.84%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 22,500 22,500 20,700 31,500 32,400 33,300 36,000 -26.96%
Div Payout % 31.15% 33.63% 35.82% 60.96% 57.99% 55.87% 48.92% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 346,157 339,588 309,600 295,199 290,897 281,790 288,900 12.84%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.01% 8.36% 7.32% 6.81% 7.38% 8.06% 10.25% -
ROE 20.87% 19.70% 18.67% 17.51% 19.21% 21.15% 25.47% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 452.30 450.42 445.12 427.40 421.71 410.15 398.63 8.81%
EPS 40.13 37.17 32.10 28.71 31.04 33.11 40.88 -1.23%
DPS 12.50 12.50 11.50 17.50 18.00 18.50 20.00 -26.96%
NAPS 1.9231 1.8866 1.72 1.64 1.6161 1.5655 1.605 12.84%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 150.77 150.14 148.37 142.47 140.57 136.72 132.88 8.81%
EPS 13.38 12.39 10.70 9.57 10.35 11.04 13.63 -1.22%
DPS 4.17 4.17 3.83 5.83 6.00 6.17 6.67 -26.94%
NAPS 0.641 0.6289 0.5733 0.5467 0.5387 0.5218 0.535 12.84%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.89 2.60 2.60 3.01 2.41 2.67 3.60 -
P/RPS 0.64 0.58 0.58 0.70 0.57 0.65 0.90 -20.38%
P/EPS 7.20 7.00 8.10 10.48 7.76 8.06 8.81 -12.62%
EY 13.89 14.30 12.35 9.54 12.88 12.40 11.36 14.38%
DY 4.33 4.81 4.42 5.81 7.47 6.93 5.56 -15.39%
P/NAPS 1.50 1.38 1.51 1.84 1.49 1.71 2.24 -23.51%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 23/05/19 21/02/19 22/11/18 23/08/18 24/05/18 22/02/18 -
Price 2.94 2.74 2.83 3.25 2.89 2.65 3.21 -
P/RPS 0.65 0.61 0.64 0.76 0.69 0.65 0.81 -13.68%
P/EPS 7.33 7.37 8.81 11.32 9.31 8.00 7.85 -4.47%
EY 13.65 13.57 11.34 8.83 10.74 12.50 12.74 4.72%
DY 4.25 4.56 4.06 5.38 6.23 6.98 6.23 -22.56%
P/NAPS 1.53 1.45 1.65 1.98 1.79 1.69 2.00 -16.39%

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