[LIIHEN] QoQ TTM 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- 15.77%
YoY- 12.25%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 836,621 826,412 814,148 810,749 801,218 769,311 759,074 6.68%
PBT 105,934 102,308 93,067 85,796 73,734 66,067 71,152 30.29%
Tax -26,503 -22,363 -19,742 -18,038 -15,069 -13,689 -15,137 45.11%
NP 79,431 79,945 73,325 67,758 58,665 52,378 56,015 26.13%
-
NP to SH 78,364 78,797 72,232 66,903 57,788 51,675 55,875 25.21%
-
Tax Rate 25.02% 21.86% 21.21% 21.02% 20.44% 20.72% 21.27% -
Total Cost 757,190 746,467 740,823 742,991 742,553 716,933 703,059 5.05%
-
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 27,900 23,400 22,500 22,500 20,700 31,500 32,400 -9.46%
Div Payout % 35.60% 29.70% 31.15% 33.63% 35.82% 60.96% 57.99% -
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 9.49% 9.67% 9.01% 8.36% 7.32% 6.81% 7.38% -
ROE 20.93% 21.78% 20.87% 19.70% 18.67% 17.51% 19.21% -
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 464.79 459.12 452.30 450.42 445.12 427.40 421.71 6.68%
EPS 43.54 43.78 40.13 37.17 32.10 28.71 31.04 25.23%
DPS 15.50 13.00 12.50 12.50 11.50 17.50 18.00 -9.46%
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 154.93 153.04 150.77 150.14 148.37 142.47 140.57 6.68%
EPS 14.51 14.59 13.38 12.39 10.70 9.57 10.35 25.18%
DPS 5.17 4.33 4.17 4.17 3.83 5.83 6.00 -9.42%
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 0.66 0.68 0.64 0.58 0.58 0.70 0.57 10.23%
P/EPS 7.05 7.15 7.20 7.00 8.10 10.48 7.76 -6.18%
EY 14.18 13.99 13.89 14.30 12.35 9.54 12.88 6.60%
DY 5.05 4.15 4.33 4.81 4.42 5.81 7.47 -22.91%
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 0.62 0.68 0.65 0.61 0.64 0.76 0.69 -6.86%
P/EPS 6.66 7.17 7.33 7.37 8.81 11.32 9.31 -19.96%
EY 15.01 13.94 13.65 13.57 11.34 8.83 10.74 24.92%
DY 5.34 4.14 4.25 4.56 4.06 5.38 6.23 -9.74%
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