[LIIHEN] YoY Cumulative 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- -83.86%
YoY- -38.37%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 190,814 150,794 241,931 237,375 205,208 203,295 193,764 -0.25%
PBT 18,321 18,342 25,756 17,371 26,128 23,203 11,141 8.63%
Tax -4,183 -4,289 -6,091 -4,148 -6,428 -5,976 -3,007 5.65%
NP 14,138 14,053 19,665 13,223 19,700 17,227 8,134 9.64%
-
NP to SH 13,615 13,781 18,975 12,223 19,833 17,249 8,134 8.95%
-
Tax Rate 22.83% 23.38% 23.65% 23.88% 24.60% 25.76% 26.99% -
Total Cost 176,676 136,741 222,266 224,152 185,508 186,068 185,630 -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 7,019 7,019 7,200 5,400 4,500 6,300 4,500 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 2.47% 2.80% 4.18% 2.87% 5.12% 5.08% 2.89% -
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 35.34 27.92 134.41 131.88 114.00 112.94 107.65 -16.92%
EPS 2.52 2.55 10.54 6.79 11.02 9.58 4.52 -9.27%
DPS 1.30 1.30 4.00 3.00 2.50 3.50 2.50 -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 35.27 27.87 44.72 43.88 37.93 37.58 35.82 -0.25%
EPS 2.52 2.55 3.51 2.26 3.67 3.19 1.50 9.02%
DPS 1.30 1.30 1.33 1.00 0.83 1.16 0.83 7.75%
NAPS 1.0181 0.9083 0.8384 0.7885 0.7153 0.6277 0.5209 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 2.75 2.97 2.22 2.75 1.70 2.30 2.48 1.73%
P/EPS 38.47 32.52 28.27 53.31 17.61 27.13 59.09 -6.89%
EY 2.60 3.07 3.54 1.88 5.68 3.69 1.69 7.43%
DY 1.34 1.57 1.34 0.83 1.29 1.35 0.94 6.08%
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 2.83 2.99 2.23 2.56 2.12 2.43 2.46 2.36%
P/EPS 39.66 32.72 28.46 49.78 21.96 28.59 58.64 -6.30%
EY 2.52 3.06 3.51 2.01 4.55 3.50 1.71 6.66%
DY 1.30 1.56 1.33 0.89 1.03 1.28 0.94 5.54%
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