[LIIHEN] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 29.25%
YoY- -45.73%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 843,500 693,082 794,200 768,342 685,262 619,806 500,714 9.07%
PBT 56,216 80,634 95,412 56,748 101,950 100,206 62,654 -1.78%
Tax -12,602 -21,426 -23,634 -14,288 -24,470 -23,984 -15,844 -3.74%
NP 43,614 59,208 71,778 42,460 77,480 76,222 46,810 -1.17%
-
NP to SH 40,146 58,740 70,938 42,052 77,480 76,222 46,810 -2.52%
-
Tax Rate 22.42% 26.57% 24.77% 25.18% 24.00% 23.93% 25.29% -
Total Cost 799,886 633,874 722,422 725,882 607,782 543,584 453,904 9.89%
-
Net Worth 430,200 397,800 346,157 290,897 277,668 242,982 205,956 13.04%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 10,800 18,000 25,200 21,600 28,800 28,800 15,600 -5.93%
Div Payout % 26.90% 30.64% 35.52% 51.36% 37.17% 37.78% 33.33% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 430,200 397,800 346,157 290,897 277,668 242,982 205,956 13.04%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 60,000 20.07%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.17% 8.54% 9.04% 5.53% 11.31% 12.30% 9.35% -
ROE 9.33% 14.77% 20.49% 14.46% 27.90% 31.37% 22.73% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 468.61 385.05 441.22 426.86 380.70 344.34 834.52 -9.16%
EPS 22.30 32.64 39.42 23.36 43.04 42.34 78.02 -18.82%
DPS 6.00 10.00 14.00 12.00 16.00 16.00 26.00 -21.66%
NAPS 2.39 2.21 1.9231 1.6161 1.5426 1.3499 3.4326 -5.85%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 155.91 128.11 146.80 142.02 126.66 114.56 92.55 9.07%
EPS 7.42 10.86 13.11 7.77 14.32 14.09 8.65 -2.52%
DPS 2.00 3.33 4.66 3.99 5.32 5.32 2.88 -5.89%
NAPS 0.7952 0.7353 0.6398 0.5377 0.5132 0.4491 0.3807 13.04%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 3.13 2.43 2.89 2.41 3.27 3.08 4.73 -
P/RPS 0.67 0.63 0.65 0.56 0.86 0.89 0.57 2.72%
P/EPS 14.03 7.45 7.33 10.32 7.60 7.27 6.06 15.00%
EY 7.13 13.43 13.64 9.69 13.16 13.75 16.49 -13.03%
DY 1.92 4.12 4.84 4.98 4.89 5.19 5.50 -16.07%
P/NAPS 1.31 1.10 1.50 1.49 2.12 2.28 1.38 -0.86%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 17/08/20 26/08/19 23/08/18 24/08/17 19/08/16 24/08/15 -
Price 3.21 3.10 2.94 2.89 3.49 3.38 5.75 -
P/RPS 0.69 0.81 0.67 0.68 0.92 0.98 0.69 0.00%
P/EPS 14.39 9.50 7.46 12.37 8.11 7.98 7.37 11.78%
EY 6.95 10.53 13.40 8.08 12.33 12.53 13.57 -10.54%
DY 1.87 3.23 4.76 4.15 4.58 4.73 4.52 -13.66%
P/NAPS 1.34 1.40 1.53 1.79 2.26 2.50 1.68 -3.69%

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