[LIIHEN] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -12.43%
YoY- 1.65%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 693,082 794,200 768,342 685,262 619,806 500,714 386,408 10.21%
PBT 80,634 95,412 56,748 101,950 100,206 62,654 39,036 12.83%
Tax -21,426 -23,634 -14,288 -24,470 -23,984 -15,844 -9,622 14.25%
NP 59,208 71,778 42,460 77,480 76,222 46,810 29,414 12.35%
-
NP to SH 58,740 70,938 42,052 77,480 76,222 46,810 29,414 12.20%
-
Tax Rate 26.57% 24.77% 25.18% 24.00% 23.93% 25.29% 24.65% -
Total Cost 633,874 722,422 725,882 607,782 543,584 453,904 356,994 10.03%
-
Net Worth 397,800 346,157 290,897 277,668 242,982 205,956 153,930 17.12%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 18,000 25,200 21,600 28,800 28,800 15,600 9,000 12.23%
Div Payout % 30.64% 35.52% 51.36% 37.17% 37.78% 33.33% 30.60% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 397,800 346,157 290,897 277,668 242,982 205,956 153,930 17.12%
NOSH 180,000 180,000 180,000 180,000 180,000 60,000 60,000 20.07%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 8.54% 9.04% 5.53% 11.31% 12.30% 9.35% 7.61% -
ROE 14.77% 20.49% 14.46% 27.90% 31.37% 22.73% 19.11% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 385.05 441.22 426.86 380.70 344.34 834.52 644.01 -8.20%
EPS 32.64 39.42 23.36 43.04 42.34 78.02 49.02 -6.54%
DPS 10.00 14.00 12.00 16.00 16.00 26.00 15.00 -6.52%
NAPS 2.21 1.9231 1.6161 1.5426 1.3499 3.4326 2.5655 -2.45%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 128.35 147.07 142.29 126.90 114.78 92.72 71.56 10.21%
EPS 10.88 13.14 7.79 14.35 14.12 8.67 5.45 12.20%
DPS 3.33 4.67 4.00 5.33 5.33 2.89 1.67 12.17%
NAPS 0.7367 0.641 0.5387 0.5142 0.45 0.3814 0.2851 17.12%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.43 2.89 2.41 3.27 3.08 4.73 2.49 -
P/RPS 0.63 0.65 0.56 0.86 0.89 0.57 0.39 8.31%
P/EPS 7.45 7.33 10.32 7.60 7.27 6.06 5.08 6.58%
EY 13.43 13.64 9.69 13.16 13.75 16.49 19.69 -6.17%
DY 4.12 4.84 4.98 4.89 5.19 5.50 6.02 -6.11%
P/NAPS 1.10 1.50 1.49 2.12 2.28 1.38 0.97 2.11%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 17/08/20 26/08/19 23/08/18 24/08/17 19/08/16 24/08/15 25/08/14 -
Price 3.10 2.94 2.89 3.49 3.38 5.75 2.64 -
P/RPS 0.81 0.67 0.68 0.92 0.98 0.69 0.41 12.00%
P/EPS 9.50 7.46 12.37 8.11 7.98 7.37 5.39 9.89%
EY 10.53 13.40 8.08 12.33 12.53 13.57 18.57 -9.01%
DY 3.23 4.76 4.15 4.58 4.73 4.52 5.68 -8.97%
P/NAPS 1.40 1.53 1.79 2.26 2.50 1.68 1.03 5.24%

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