[LIIHEN] YoY Cumulative 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- 72.61%
YoY- -37.65%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 527,095 648,603 609,597 584,403 532,626 454,953 394,606 4.93%
PBT 35,863 77,788 77,443 48,869 76,557 71,355 50,250 -5.46%
Tax -8,956 -17,914 -19,104 -11,810 -18,350 -17,035 -11,383 -3.91%
NP 26,907 59,874 58,339 37,059 58,207 54,320 38,867 -5.93%
-
NP to SH 25,154 58,235 57,301 36,292 58,207 54,320 38,867 -6.98%
-
Tax Rate 24.97% 23.03% 24.67% 24.17% 23.97% 23.87% 22.65% -
Total Cost 500,188 588,729 551,258 547,344 474,419 400,633 355,739 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 8,100 18,000 19,800 16,200 21,600 21,600 13,193 -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 5.77% 14.25% 15.84% 12.29% 20.59% 21.56% 17.89% -
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 292.83 360.34 338.67 324.67 295.90 252.75 219.23 4.93%
EPS 13.97 32.35 31.83 20.16 32.34 30.18 21.59 -6.99%
DPS 4.50 10.00 11.00 9.00 12.00 12.00 7.33 -7.80%
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 97.43 119.89 112.68 108.02 98.45 84.09 72.94 4.93%
EPS 4.65 10.76 10.59 6.71 10.76 10.04 7.18 -6.97%
DPS 1.50 3.33 3.66 2.99 3.99 3.99 2.44 -7.78%
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 1.04 0.91 0.92 0.93 1.24 1.23 3.26 -17.32%
P/EPS 21.75 10.14 9.83 14.93 11.38 10.27 33.11 -6.75%
EY 4.60 9.86 10.17 6.70 8.79 9.73 3.02 7.25%
DY 1.48 3.05 3.51 2.99 3.26 3.87 1.03 6.22%
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 0.98 1.22 0.93 1.00 1.22 1.26 1.31 -4.71%
P/EPS 20.47 13.54 9.86 16.12 11.13 10.54 13.29 7.45%
EY 4.89 7.39 10.14 6.20 8.98 9.49 7.52 -6.91%
DY 1.57 2.28 3.50 2.77 3.33 3.77 2.55 -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