[LIIHEN] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -35.45%
YoY- -38.37%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 763,256 603,176 967,724 949,500 820,832 813,180 775,056 -0.25%
PBT 73,284 73,368 103,024 69,484 104,512 92,812 44,564 8.63%
Tax -16,732 -17,156 -24,364 -16,592 -25,712 -23,904 -12,028 5.65%
NP 56,552 56,212 78,660 52,892 78,800 68,908 32,536 9.64%
-
NP to SH 54,460 55,124 75,900 48,892 79,332 68,996 32,536 8.95%
-
Tax Rate 22.83% 23.38% 23.65% 23.88% 24.60% 25.76% 26.99% -
Total Cost 706,704 546,964 889,064 896,608 742,032 744,272 742,520 -0.81%
-
Net Worth 550,799 491,400 453,599 426,599 387,000 339,588 281,790 11.80%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 28,079 28,079 28,800 21,600 18,000 25,200 18,000 7.68%
Div Payout % 51.56% 50.94% 37.94% 44.18% 22.69% 36.52% 55.32% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 550,799 491,400 453,599 426,599 387,000 339,588 281,790 11.80%
NOSH 540,000 540,000 180,000 180,000 180,000 180,000 180,000 20.07%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.41% 9.32% 8.13% 5.57% 9.60% 8.47% 4.20% -
ROE 9.89% 11.22% 16.73% 11.46% 20.50% 20.32% 11.55% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 141.34 111.70 537.62 527.50 456.02 451.77 430.59 -16.93%
EPS 10.08 10.20 42.16 27.16 44.08 38.32 18.08 -9.27%
DPS 5.20 5.20 16.00 12.00 10.00 14.00 10.00 -10.31%
NAPS 1.02 0.91 2.52 2.37 2.15 1.8866 1.5655 -6.88%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 141.34 111.70 179.21 175.83 152.01 150.59 143.53 -0.25%
EPS 10.08 10.20 14.06 9.05 14.69 12.78 6.03 8.93%
DPS 5.20 5.20 5.33 4.00 3.33 4.67 3.33 7.70%
NAPS 1.02 0.91 0.84 0.79 0.7167 0.6289 0.5218 11.80%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.97 0.83 2.98 3.62 1.94 2.60 2.67 -
P/RPS 0.69 0.74 0.55 0.69 0.43 0.58 0.62 1.79%
P/EPS 9.62 8.13 7.07 13.33 4.40 6.78 14.77 -6.89%
EY 10.40 12.30 14.15 7.50 22.72 14.74 6.77 7.41%
DY 5.36 6.27 5.37 3.31 5.15 5.38 3.75 6.12%
P/NAPS 0.95 0.91 1.18 1.53 0.90 1.38 1.71 -9.32%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 25/05/23 26/05/22 27/05/21 22/06/20 23/05/19 24/05/18 -
Price 1.00 0.835 3.00 3.38 2.42 2.74 2.65 -
P/RPS 0.71 0.75 0.56 0.64 0.53 0.61 0.62 2.28%
P/EPS 9.92 8.18 7.11 12.44 5.49 7.15 14.66 -6.29%
EY 10.09 12.23 14.06 8.04 18.21 13.99 6.82 6.73%
DY 5.20 6.23 5.33 3.55 4.13 5.11 3.77 5.50%
P/NAPS 0.98 0.92 1.19 1.43 1.13 1.45 1.69 -8.67%

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