[LIIHEN] YoY Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -26.34%
YoY- -27.37%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 603,176 967,724 949,500 820,832 813,180 775,056 692,088 -2.26%
PBT 73,368 103,024 69,484 104,512 92,812 44,564 115,716 -7.30%
Tax -17,156 -24,364 -16,592 -25,712 -23,904 -12,028 -27,240 -7.41%
NP 56,212 78,660 52,892 78,800 68,908 32,536 88,476 -7.27%
-
NP to SH 55,124 75,900 48,892 79,332 68,996 32,536 88,476 -7.57%
-
Tax Rate 23.38% 23.65% 23.88% 24.60% 25.76% 26.99% 23.54% -
Total Cost 546,964 889,064 896,608 742,032 744,272 742,520 603,612 -1.62%
-
Net Worth 491,400 453,599 426,599 387,000 339,588 281,790 268,254 10.61%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 28,079 28,800 21,600 18,000 25,200 18,000 28,800 -0.42%
Div Payout % 50.94% 37.94% 44.18% 22.69% 36.52% 55.32% 32.55% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 491,400 453,599 426,599 387,000 339,588 281,790 268,254 10.61%
NOSH 540,000 180,000 180,000 180,000 180,000 180,000 180,000 20.08%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 9.32% 8.13% 5.57% 9.60% 8.47% 4.20% 12.78% -
ROE 11.22% 16.73% 11.46% 20.50% 20.32% 11.55% 32.98% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 111.70 537.62 527.50 456.02 451.77 430.59 384.49 -18.61%
EPS 10.20 42.16 27.16 44.08 38.32 18.08 49.16 -23.04%
DPS 5.20 16.00 12.00 10.00 14.00 10.00 16.00 -17.07%
NAPS 0.91 2.52 2.37 2.15 1.8866 1.5655 1.4903 -7.88%
Adjusted Per Share Value based on latest NOSH - 540,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 111.70 179.21 175.83 152.01 150.59 143.53 128.16 -2.26%
EPS 10.20 14.06 9.05 14.69 12.78 6.03 16.38 -7.58%
DPS 5.20 5.33 4.00 3.33 4.67 3.33 5.33 -0.41%
NAPS 0.91 0.84 0.79 0.7167 0.6289 0.5218 0.4968 10.60%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.83 2.98 3.62 1.94 2.60 2.67 3.17 -
P/RPS 0.74 0.55 0.69 0.43 0.58 0.62 0.82 -1.69%
P/EPS 8.13 7.07 13.33 4.40 6.78 14.77 6.45 3.93%
EY 12.30 14.15 7.50 22.72 14.74 6.77 15.51 -3.78%
DY 6.27 5.37 3.31 5.15 5.38 3.75 5.05 3.67%
P/NAPS 0.91 1.18 1.53 0.90 1.38 1.71 2.13 -13.20%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 26/05/22 27/05/21 22/06/20 23/05/19 24/05/18 23/05/17 -
Price 0.835 3.00 3.38 2.42 2.74 2.65 3.20 -
P/RPS 0.75 0.56 0.64 0.53 0.61 0.62 0.83 -1.67%
P/EPS 8.18 7.11 12.44 5.49 7.15 14.66 6.51 3.87%
EY 12.23 14.06 8.04 18.21 13.99 6.82 15.36 -3.72%
DY 6.23 5.33 3.55 4.13 5.11 3.77 5.00 3.73%
P/NAPS 0.92 1.19 1.43 1.13 1.45 1.69 2.15 -13.18%

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