[LIIHEN] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -6.94%
YoY- 53.43%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 668,787 639,328 620,974 639,746 730,883 800,628 756,433 -7.86%
PBT 74,967 79,710 89,296 94,558 101,972 94,691 74,374 0.52%
Tax -15,789 -18,802 -22,206 -23,741 -25,543 -21,918 -18,048 -8.50%
NP 59,178 60,908 67,090 70,817 76,429 72,773 56,326 3.33%
-
NP to SH 57,894 59,512 65,960 69,641 74,835 71,446 55,341 3.04%
-
Tax Rate 21.06% 23.59% 24.87% 25.11% 25.05% 23.15% 24.27% -
Total Cost 609,609 578,420 553,884 568,929 654,454 727,855 700,107 -8.79%
-
Net Worth 545,399 502,200 496,800 491,400 485,999 480,599 469,799 10.42%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 32,939 38,879 38,069 33,155 33,335 22,895 18,305 47.78%
Div Payout % 56.90% 65.33% 57.72% 47.61% 44.55% 32.05% 33.08% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 545,399 502,200 496,800 491,400 485,999 480,599 469,799 10.42%
NOSH 540,000 540,000 540,000 540,000 540,000 540,000 180,000 107.59%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 8.85% 9.53% 10.80% 11.07% 10.46% 9.09% 7.45% -
ROE 10.61% 11.85% 13.28% 14.17% 15.40% 14.87% 11.78% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 123.85 118.39 115.00 118.47 135.35 148.26 420.24 -55.61%
EPS 10.72 11.02 12.21 12.90 13.86 13.23 30.75 -50.37%
DPS 6.10 7.20 7.05 6.14 6.17 4.24 10.17 -28.81%
NAPS 1.01 0.93 0.92 0.91 0.90 0.89 2.61 -46.80%
Adjusted Per Share Value based on latest NOSH - 540,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 123.62 118.17 114.78 118.25 135.10 147.99 139.82 -7.86%
EPS 10.70 11.00 12.19 12.87 13.83 13.21 10.23 3.03%
DPS 6.09 7.19 7.04 6.13 6.16 4.23 3.38 47.91%
NAPS 1.0081 0.9283 0.9183 0.9083 0.8983 0.8883 0.8684 10.42%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.945 0.855 0.845 0.83 0.83 0.81 0.965 -
P/RPS 0.76 0.72 0.73 0.70 0.61 0.55 0.23 121.36%
P/EPS 8.81 7.76 6.92 6.44 5.99 6.12 3.14 98.55%
EY 11.35 12.89 14.46 15.54 16.70 16.33 31.86 -49.65%
DY 6.46 8.42 8.34 7.40 7.44 5.23 10.54 -27.78%
P/NAPS 0.94 0.92 0.92 0.91 0.92 0.91 0.37 85.87%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 30/11/23 29/08/23 25/05/23 20/02/23 24/11/22 25/08/22 -
Price 0.99 0.915 0.855 0.835 0.855 0.835 0.90 -
P/RPS 0.80 0.77 0.74 0.70 0.63 0.56 0.21 143.32%
P/EPS 9.23 8.30 7.00 6.47 6.17 6.31 2.93 114.44%
EY 10.83 12.04 14.29 15.44 16.21 15.85 34.16 -53.40%
DY 6.16 7.87 8.25 7.35 7.22 5.08 11.30 -33.19%
P/NAPS 0.98 0.98 0.93 0.92 0.95 0.94 0.34 102.14%

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