[LIIHEN] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -3.52%
YoY- -2.01%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 152,429 222,174 282,776 227,024 216,815 184,908 168,506 -1.65%
PBT 23,970 16,689 24,560 28,491 24,865 17,198 22,216 1.27%
Tax -6,813 -3,188 -5,912 -7,399 -3,259 -1,879 -3,409 12.22%
NP 17,157 13,501 18,648 21,092 21,606 15,319 18,807 -1.51%
-
NP to SH 16,872 13,483 17,508 21,063 21,496 15,383 18,951 -1.91%
-
Tax Rate 28.42% 19.10% 24.07% 25.97% 13.11% 10.93% 15.34% -
Total Cost 135,272 208,673 264,128 205,932 195,209 169,589 149,699 -1.67%
-
Net Worth 485,999 441,000 421,199 374,399 309,600 288,900 264,131 10.69%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 16,739 6,300 7,200 8,100 3,600 14,400 18,000 -1.20%
Div Payout % 99.22% 46.73% 41.12% 38.46% 16.75% 93.61% 94.98% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 485,999 441,000 421,199 374,399 309,600 288,900 264,131 10.69%
NOSH 540,000 180,000 180,000 180,000 180,000 180,000 180,000 20.08%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 11.26% 6.08% 6.59% 9.29% 9.97% 8.28% 11.16% -
ROE 3.47% 3.06% 4.16% 5.63% 6.94% 5.32% 7.17% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 28.23 123.43 157.10 126.12 120.45 102.73 93.61 -18.10%
EPS 3.12 7.49 9.73 11.70 11.94 8.55 10.53 -18.34%
DPS 3.10 3.50 4.00 4.50 2.00 8.00 10.00 -17.72%
NAPS 0.90 2.45 2.34 2.08 1.72 1.605 1.4674 -7.82%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 28.17 41.07 52.27 41.96 40.08 34.18 31.15 -1.66%
EPS 3.12 2.49 3.24 3.89 3.97 2.84 3.50 -1.89%
DPS 3.09 1.16 1.33 1.50 0.67 2.66 3.33 -1.23%
NAPS 0.8983 0.8151 0.7785 0.692 0.5723 0.534 0.4882 10.69%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.83 2.91 3.98 3.07 2.60 3.60 3.19 -
P/RPS 2.94 2.36 2.53 2.43 2.16 3.50 3.41 -2.44%
P/EPS 26.56 38.85 40.92 26.24 21.77 42.12 30.30 -2.17%
EY 3.76 2.57 2.44 3.81 4.59 2.37 3.30 2.19%
DY 3.73 1.20 1.01 1.47 0.77 2.22 3.13 2.96%
P/NAPS 0.92 1.19 1.70 1.48 1.51 2.24 2.17 -13.32%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 20/02/23 21/02/22 18/02/21 28/02/20 21/02/19 22/02/18 22/02/17 -
Price 0.855 3.10 3.96 2.90 2.83 3.21 3.52 -
P/RPS 3.03 2.51 2.52 2.30 2.35 3.12 3.76 -3.53%
P/EPS 27.36 41.39 40.71 24.78 23.70 37.56 33.43 -3.28%
EY 3.65 2.42 2.46 4.04 4.22 2.66 2.99 3.37%
DY 3.63 1.13 1.01 1.55 0.71 2.49 2.84 4.17%
P/NAPS 0.95 1.27 1.69 1.39 1.65 2.00 2.40 -14.30%

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