[LIIHEN] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 3.3%
YoY- 20.99%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 931,379 875,627 786,062 838,534 836,621 826,412 814,148 9.33%
PBT 102,346 106,277 98,544 108,859 105,934 102,308 93,067 6.51%
Tax -23,825 -25,312 -25,399 -26,955 -26,503 -22,363 -19,742 13.28%
NP 78,521 80,965 73,145 81,904 79,431 79,945 73,325 4.64%
-
NP to SH 75,742 79,297 72,264 80,948 78,364 78,797 72,232 3.19%
-
Tax Rate 23.28% 23.82% 25.77% 24.76% 25.02% 21.86% 21.21% -
Total Cost 852,858 794,662 712,917 756,630 757,190 746,467 740,823 9.79%
-
Net Worth 421,199 408,599 397,800 387,000 374,399 361,799 346,157 13.90%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 25,200 26,100 24,300 26,100 27,900 23,400 22,500 7.81%
Div Payout % 33.27% 32.91% 33.63% 32.24% 35.60% 29.70% 31.15% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 421,199 408,599 397,800 387,000 374,399 361,799 346,157 13.90%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 8.43% 9.25% 9.31% 9.77% 9.49% 9.67% 9.01% -
ROE 17.98% 19.41% 18.17% 20.92% 20.93% 21.78% 20.87% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 517.43 486.46 436.70 465.85 464.79 459.12 452.30 9.33%
EPS 42.08 44.05 40.15 44.97 43.54 43.78 40.13 3.19%
DPS 14.00 14.50 13.50 14.50 15.50 13.00 12.50 7.81%
NAPS 2.34 2.27 2.21 2.15 2.08 2.01 1.9231 13.90%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 172.48 162.15 145.57 155.28 154.93 153.04 150.77 9.33%
EPS 14.03 14.68 13.38 14.99 14.51 14.59 13.38 3.19%
DPS 4.67 4.83 4.50 4.83 5.17 4.33 4.17 7.80%
NAPS 0.78 0.7567 0.7367 0.7167 0.6933 0.67 0.641 13.91%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.98 3.28 2.43 1.94 3.07 3.13 2.89 -
P/RPS 0.77 0.67 0.56 0.42 0.66 0.68 0.64 13.05%
P/EPS 9.46 7.45 6.05 4.31 7.05 7.15 7.20 19.86%
EY 10.57 13.43 16.52 23.18 14.18 13.99 13.89 -16.57%
DY 3.52 4.42 5.56 7.47 5.05 4.15 4.33 -12.84%
P/NAPS 1.70 1.44 1.10 0.90 1.48 1.56 1.50 8.66%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 18/02/21 16/11/20 17/08/20 22/06/20 28/02/20 22/11/19 26/08/19 -
Price 3.96 4.38 3.10 2.42 2.90 3.14 2.94 -
P/RPS 0.77 0.90 0.71 0.52 0.62 0.68 0.65 11.89%
P/EPS 9.41 9.94 7.72 5.38 6.66 7.17 7.33 18.03%
EY 10.63 10.06 12.95 18.58 15.01 13.94 13.65 -15.29%
DY 3.54 3.31 4.35 5.99 5.34 4.14 4.25 -11.42%
P/NAPS 1.69 1.93 1.40 1.13 1.39 1.56 1.53 6.82%

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