[LIIHEN] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -16.46%
YoY- -56.81%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 652,992 649,212 771,270 702,793 864,804 812,796 779,204 -2.89%
PBT 28,365 74,318 104,002 47,817 103,717 103,257 65,158 -12.93%
Tax -9,214 -15,985 -24,973 -11,941 -23,885 -25,472 -15,746 -8.53%
NP 19,150 58,333 79,029 35,876 79,832 77,785 49,412 -14.60%
-
NP to SH 18,917 56,853 77,282 33,538 77,646 76,401 48,389 -14.47%
-
Tax Rate 32.48% 21.51% 24.01% 24.97% 23.03% 24.67% 24.17% -
Total Cost 633,841 590,878 692,241 666,917 784,972 735,010 729,792 -2.31%
-
Net Worth 539,467 502,200 480,599 435,600 408,599 361,799 295,199 10.56%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 14,385 29,520 27,863 10,800 23,999 26,400 21,600 -6.54%
Div Payout % 76.05% 51.92% 36.05% 32.20% 30.91% 34.55% 44.64% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 539,467 502,200 480,599 435,600 408,599 361,799 295,199 10.56%
NOSH 539,467 540,000 540,000 180,000 180,000 180,000 180,000 20.05%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 2.93% 8.99% 10.25% 5.10% 9.23% 9.57% 6.34% -
ROE 3.51% 11.32% 16.08% 7.70% 19.00% 21.12% 16.39% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 121.04 120.22 142.83 390.44 480.45 451.55 432.89 -19.11%
EPS 3.51 10.53 14.31 18.63 43.13 42.44 26.88 -28.75%
DPS 2.67 5.47 5.16 6.00 13.33 14.67 12.00 -22.13%
NAPS 1.00 0.93 0.89 2.42 2.27 2.01 1.64 -7.90%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 120.70 120.00 142.56 129.90 159.85 150.24 144.03 -2.89%
EPS 3.50 10.51 14.28 6.20 14.35 14.12 8.94 -14.45%
DPS 2.66 5.46 5.15 2.00 4.44 4.88 3.99 -6.52%
NAPS 0.9972 0.9283 0.8883 0.8052 0.7553 0.6688 0.5456 10.56%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.795 0.855 0.81 3.04 3.28 3.13 3.01 -
P/RPS 0.66 0.71 0.57 0.78 0.68 0.69 0.70 -0.97%
P/EPS 22.67 8.12 5.66 16.32 7.60 7.37 11.20 12.45%
EY 4.41 12.31 17.67 6.13 13.15 13.56 8.93 -11.08%
DY 3.35 6.39 6.37 1.97 4.07 4.69 3.99 -2.86%
P/NAPS 0.80 0.92 0.91 1.26 1.44 1.56 1.84 -12.95%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 30/11/23 24/11/22 29/11/21 16/11/20 22/11/19 22/11/18 -
Price 0.755 0.915 0.835 2.86 4.38 3.14 3.25 -
P/RPS 0.62 0.76 0.58 0.73 0.91 0.70 0.75 -3.11%
P/EPS 21.53 8.69 5.83 15.35 10.15 7.40 12.09 10.08%
EY 4.64 11.51 17.14 6.51 9.85 13.52 8.27 -9.17%
DY 3.53 5.97 6.18 2.10 3.04 4.67 3.69 -0.73%
P/NAPS 0.76 0.98 0.94 1.18 1.93 1.56 1.98 -14.73%

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