[LIIHEN] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 17.13%
YoY- 20.33%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 302,062 212,497 200,233 189,996 145,050 144,249 101,746 19.86%
PBT 37,470 29,737 20,496 25,581 21,221 18,923 7,620 30.37%
Tax -7,200 -7,287 -4,666 -6,114 -5,043 -3,461 -1,860 25.27%
NP 30,270 22,450 15,830 19,467 16,178 15,462 5,760 31.82%
-
NP to SH 28,865 21,832 15,267 19,467 16,178 15,462 5,760 30.78%
-
Tax Rate 19.22% 24.50% 22.77% 23.90% 23.76% 18.29% 24.41% -
Total Cost 271,792 190,047 184,403 170,529 128,872 128,787 95,986 18.92%
-
Net Worth 408,599 361,799 295,199 282,743 251,981 217,223 157,596 17.19%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 9,000 7,200 6,300 7,200 7,200 5,400 2,100 27.42%
Div Payout % 31.18% 32.98% 41.27% 36.99% 44.50% 34.92% 36.46% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 408,599 361,799 295,199 282,743 251,981 217,223 157,596 17.19%
NOSH 180,000 180,000 180,000 180,000 180,000 60,000 60,000 20.07%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.02% 10.56% 7.91% 10.25% 11.15% 10.72% 5.66% -
ROE 7.06% 6.03% 5.17% 6.89% 6.42% 7.12% 3.65% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 167.81 118.05 111.24 105.55 80.58 80.14 169.58 -0.17%
EPS 16.04 12.13 8.48 10.82 8.99 8.59 9.60 8.92%
DPS 5.00 4.00 3.50 4.00 4.00 3.00 3.50 6.11%
NAPS 2.27 2.01 1.64 1.5708 1.3999 1.2068 2.6266 -2.40%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 55.83 39.28 37.01 35.12 26.81 26.66 18.81 19.86%
EPS 5.34 4.04 2.82 3.60 2.99 2.86 1.06 30.89%
DPS 1.66 1.33 1.16 1.33 1.33 1.00 0.39 27.27%
NAPS 0.7553 0.6688 0.5456 0.5226 0.4658 0.4015 0.2913 17.19%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.28 3.13 3.01 3.68 3.10 7.15 2.55 -
P/RPS 1.95 2.65 2.71 3.49 3.85 8.92 1.50 4.46%
P/EPS 20.45 25.81 35.49 34.03 34.49 83.24 26.56 -4.25%
EY 4.89 3.88 2.82 2.94 2.90 1.20 3.76 4.47%
DY 1.52 1.28 1.16 1.09 1.29 0.42 1.37 1.74%
P/NAPS 1.44 1.56 1.84 2.34 2.21 5.92 0.97 6.80%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 16/11/20 22/11/19 22/11/18 23/11/17 25/11/16 20/11/15 21/11/14 -
Price 4.38 3.14 3.25 3.60 3.18 2.87 2.87 -
P/RPS 2.61 2.66 2.92 3.41 3.95 3.58 1.69 7.50%
P/EPS 27.31 25.89 38.32 33.29 35.38 33.41 29.90 -1.49%
EY 3.66 3.86 2.61 3.00 2.83 2.99 3.34 1.53%
DY 1.14 1.27 1.08 1.11 1.26 1.05 1.22 -1.12%
P/NAPS 1.93 1.56 1.98 2.29 2.27 2.38 1.09 9.98%

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