[LIIHEN] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 15.07%
YoY- -37.65%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 702,793 864,804 812,796 779,204 710,168 606,604 526,141 4.93%
PBT 47,817 103,717 103,257 65,158 102,076 95,140 67,000 -5.46%
Tax -11,941 -23,885 -25,472 -15,746 -24,466 -22,713 -15,177 -3.91%
NP 35,876 79,832 77,785 49,412 77,609 72,426 51,822 -5.93%
-
NP to SH 33,538 77,646 76,401 48,389 77,609 72,426 51,822 -6.98%
-
Tax Rate 24.97% 23.03% 24.67% 24.17% 23.97% 23.87% 22.65% -
Total Cost 666,917 784,972 735,010 729,792 632,558 534,177 474,318 5.83%
-
Net Worth 435,600 408,599 361,799 295,199 282,743 251,981 217,223 12.28%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 10,800 23,999 26,400 21,600 28,800 28,800 17,592 -7.80%
Div Payout % 32.20% 30.91% 34.55% 44.64% 37.11% 39.76% 33.95% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 435,600 408,599 361,799 295,199 282,743 251,981 217,223 12.28%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 60,000 20.07%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 5.10% 9.23% 9.57% 6.34% 10.93% 11.94% 9.85% -
ROE 7.70% 19.00% 21.12% 16.39% 27.45% 28.74% 23.86% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 390.44 480.45 451.55 432.89 394.54 337.00 292.30 4.93%
EPS 18.63 43.13 42.44 26.88 43.12 40.24 28.79 -6.99%
DPS 6.00 13.33 14.67 12.00 16.00 16.00 9.77 -7.79%
NAPS 2.42 2.27 2.01 1.64 1.5708 1.3999 1.2068 12.28%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 129.90 159.85 150.24 144.03 131.27 112.12 97.25 4.93%
EPS 6.20 14.35 14.12 8.94 14.35 13.39 9.58 -6.98%
DPS 2.00 4.44 4.88 3.99 5.32 5.32 3.25 -7.76%
NAPS 0.8052 0.7553 0.6688 0.5456 0.5226 0.4658 0.4015 12.28%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.04 3.28 3.13 3.01 3.68 3.10 7.15 -
P/RPS 0.78 0.68 0.69 0.70 0.93 0.92 2.45 -17.35%
P/EPS 16.32 7.60 7.37 11.20 8.54 7.70 24.83 -6.74%
EY 6.13 13.15 13.56 8.93 11.72 12.98 4.03 7.23%
DY 1.97 4.07 4.69 3.99 4.35 5.16 1.37 6.23%
P/NAPS 1.26 1.44 1.56 1.84 2.34 2.21 5.92 -22.71%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 16/11/20 22/11/19 22/11/18 23/11/17 25/11/16 20/11/15 -
Price 2.86 4.38 3.14 3.25 3.60 3.18 2.87 -
P/RPS 0.73 0.91 0.70 0.75 0.91 0.94 0.98 -4.78%
P/EPS 15.35 10.15 7.40 12.09 8.35 7.90 9.97 7.45%
EY 6.51 9.85 13.52 8.27 11.98 12.65 10.03 -6.94%
DY 2.10 3.04 4.67 3.69 4.44 5.03 3.41 -7.75%
P/NAPS 1.18 1.93 1.56 1.98 2.29 2.27 2.38 -11.02%

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