[LIIHEN] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -17.89%
YoY- -31.65%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 679,820 638,030 857,826 843,500 693,082 794,200 768,342 -2.01%
PBT 57,786 74,506 99,858 56,216 80,634 95,412 56,748 0.30%
Tax -15,138 -17,736 -24,410 -12,602 -21,426 -23,634 -14,288 0.96%
NP 42,648 56,770 75,448 43,614 59,208 71,778 42,460 0.07%
-
NP to SH 41,250 55,804 73,552 40,146 58,740 70,938 42,052 -0.32%
-
Tax Rate 26.20% 23.80% 24.44% 22.42% 26.57% 24.77% 25.18% -
Total Cost 637,172 581,260 782,378 799,886 633,874 722,422 725,882 -2.14%
-
Net Worth 550,799 496,800 469,799 430,200 397,800 346,157 290,897 11.21%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 21,600 28,079 9,000 10,800 18,000 25,200 21,600 0.00%
Div Payout % 52.36% 50.32% 12.24% 26.90% 30.64% 35.52% 51.36% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 550,799 496,800 469,799 430,200 397,800 346,157 290,897 11.21%
NOSH 540,000 540,000 180,000 180,000 180,000 180,000 180,000 20.07%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.27% 8.90% 8.80% 5.17% 8.54% 9.04% 5.53% -
ROE 7.49% 11.23% 15.66% 9.33% 14.77% 20.49% 14.46% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 125.89 118.15 476.57 468.61 385.05 441.22 426.86 -18.39%
EPS 7.64 10.34 40.86 22.30 32.64 39.42 23.36 -16.98%
DPS 4.00 5.20 5.00 6.00 10.00 14.00 12.00 -16.71%
NAPS 1.02 0.92 2.61 2.39 2.21 1.9231 1.6161 -7.37%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 125.66 117.93 158.56 155.91 128.11 146.80 142.02 -2.01%
EPS 7.62 10.31 13.60 7.42 10.86 13.11 7.77 -0.32%
DPS 3.99 5.19 1.66 2.00 3.33 4.66 3.99 0.00%
NAPS 1.0181 0.9183 0.8684 0.7952 0.7353 0.6398 0.5377 11.21%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.955 0.845 0.965 3.13 2.43 2.89 2.41 -
P/RPS 0.76 0.72 0.20 0.67 0.63 0.65 0.56 5.21%
P/EPS 12.50 8.18 2.36 14.03 7.45 7.33 10.32 3.24%
EY 8.00 12.23 42.34 7.13 13.43 13.64 9.69 -3.14%
DY 4.19 6.15 5.18 1.92 4.12 4.84 4.98 -2.83%
P/NAPS 0.94 0.92 0.37 1.31 1.10 1.50 1.49 -7.38%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 29/08/23 25/08/22 27/08/21 17/08/20 26/08/19 23/08/18 -
Price 0.92 0.855 0.90 3.21 3.10 2.94 2.89 -
P/RPS 0.73 0.72 0.19 0.69 0.81 0.67 0.68 1.18%
P/EPS 12.04 8.27 2.20 14.39 9.50 7.46 12.37 -0.44%
EY 8.30 12.09 45.40 6.95 10.53 13.40 8.08 0.44%
DY 4.35 6.08 5.56 1.87 3.23 4.76 4.15 0.78%
P/NAPS 0.90 0.93 0.34 1.34 1.40 1.53 1.79 -10.81%

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