[LIIHEN] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 58.48%
YoY- -22.44%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 184,375 141,333 193,805 190,406 169,608 144,510 138,275 4.90%
PBT 10,737 14,188 24,503 17,232 22,046 22,248 17,456 -7.77%
Tax -2,153 -4,285 -5,841 -4,137 -5,426 -5,229 -4,795 -12.48%
NP 8,584 9,903 18,662 13,095 16,620 17,019 12,661 -6.26%
-
NP to SH 7,850 9,536 18,220 12,891 16,620 17,019 12,661 -7.65%
-
Tax Rate 20.05% 30.20% 23.84% 24.01% 24.61% 23.50% 27.47% -
Total Cost 175,791 131,430 175,143 177,311 152,988 127,491 125,614 5.75%
-
Net Worth 430,200 397,800 346,157 290,897 277,668 242,982 205,956 13.04%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 4,500 6,300 6,300 7,200 7,200 4,200 -
Div Payout % - 47.19% 34.58% 48.87% 43.32% 42.31% 33.17% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 430,200 397,800 346,157 290,897 277,668 242,982 205,956 13.04%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 60,000 20.07%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.66% 7.01% 9.63% 6.88% 9.80% 11.78% 9.16% -
ROE 1.82% 2.40% 5.26% 4.43% 5.99% 7.00% 6.15% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 102.43 78.52 107.67 105.78 94.23 80.28 230.46 -12.63%
EPS 4.36 5.30 10.12 7.16 9.23 9.46 21.10 -23.09%
DPS 0.00 2.50 3.50 3.50 4.00 4.00 7.00 -
NAPS 2.39 2.21 1.9231 1.6161 1.5426 1.3499 3.4326 -5.85%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 34.08 26.12 35.82 35.19 31.35 26.71 25.56 4.90%
EPS 1.45 1.76 3.37 2.38 3.07 3.15 2.34 -7.65%
DPS 0.00 0.83 1.16 1.16 1.33 1.33 0.78 -
NAPS 0.7952 0.7353 0.6398 0.5377 0.5132 0.4491 0.3807 13.04%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 3.13 2.43 2.89 2.41 3.27 3.08 4.73 -
P/RPS 3.06 3.09 2.68 2.28 3.47 3.84 2.05 6.89%
P/EPS 71.77 45.87 28.55 33.65 35.42 32.58 22.42 21.37%
EY 1.39 2.18 3.50 2.97 2.82 3.07 4.46 -17.64%
DY 0.00 1.03 1.21 1.45 1.22 1.30 1.48 -
P/NAPS 1.31 1.10 1.50 1.49 2.12 2.28 1.38 -0.86%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 17/08/20 26/08/19 23/08/18 24/08/17 19/08/16 24/08/15 -
Price 3.21 3.10 2.94 2.89 3.49 3.38 5.75 -
P/RPS 3.13 3.95 2.73 2.73 3.70 4.21 2.50 3.81%
P/EPS 73.61 58.52 29.05 40.35 37.80 35.75 27.25 17.99%
EY 1.36 1.71 3.44 2.48 2.65 2.80 3.67 -15.23%
DY 0.00 0.81 1.19 1.21 1.15 1.18 1.22 -
P/NAPS 1.34 1.40 1.53 1.79 2.26 2.50 1.68 -3.69%

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