[LIIHEN] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 165.36%
YoY- -22.99%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 181,888 152,429 222,174 282,776 227,024 216,815 184,908 -0.27%
PBT 19,227 23,970 16,689 24,560 28,491 24,865 17,198 1.87%
Tax -3,800 -6,813 -3,188 -5,912 -7,399 -3,259 -1,879 12.44%
NP 15,427 17,157 13,501 18,648 21,092 21,606 15,319 0.11%
-
NP to SH 15,254 16,872 13,483 17,508 21,063 21,496 15,383 -0.14%
-
Tax Rate 19.76% 28.42% 19.10% 24.07% 25.97% 13.11% 10.93% -
Total Cost 166,461 135,272 208,673 264,128 205,932 195,209 169,589 -0.30%
-
Net Worth 545,399 485,999 441,000 421,199 374,399 309,600 288,900 11.16%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 10,800 16,739 6,300 7,200 8,100 3,600 14,400 -4.67%
Div Payout % 70.80% 99.22% 46.73% 41.12% 38.46% 16.75% 93.61% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 545,399 485,999 441,000 421,199 374,399 309,600 288,900 11.16%
NOSH 540,000 540,000 180,000 180,000 180,000 180,000 180,000 20.08%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 8.48% 11.26% 6.08% 6.59% 9.29% 9.97% 8.28% -
ROE 2.80% 3.47% 3.06% 4.16% 5.63% 6.94% 5.32% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 33.68 28.23 123.43 157.10 126.12 120.45 102.73 -16.95%
EPS 2.82 3.12 7.49 9.73 11.70 11.94 8.55 -16.87%
DPS 2.00 3.10 3.50 4.00 4.50 2.00 8.00 -20.62%
NAPS 1.01 0.90 2.45 2.34 2.08 1.72 1.605 -7.42%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 33.68 28.23 41.14 52.37 42.04 40.15 34.24 -0.27%
EPS 2.82 3.12 2.50 3.24 3.90 3.98 2.85 -0.17%
DPS 2.00 3.10 1.17 1.33 1.50 0.67 2.67 -4.69%
NAPS 1.01 0.90 0.8167 0.78 0.6933 0.5733 0.535 11.16%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.945 0.83 2.91 3.98 3.07 2.60 3.60 -
P/RPS 2.81 2.94 2.36 2.53 2.43 2.16 3.50 -3.59%
P/EPS 33.45 26.56 38.85 40.92 26.24 21.77 42.12 -3.76%
EY 2.99 3.76 2.57 2.44 3.81 4.59 2.37 3.94%
DY 2.12 3.73 1.20 1.01 1.47 0.77 2.22 -0.76%
P/NAPS 0.94 0.92 1.19 1.70 1.48 1.51 2.24 -13.46%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 20/02/23 21/02/22 18/02/21 28/02/20 21/02/19 22/02/18 -
Price 0.99 0.855 3.10 3.96 2.90 2.83 3.21 -
P/RPS 2.94 3.03 2.51 2.52 2.30 2.35 3.12 -0.98%
P/EPS 35.05 27.36 41.39 40.71 24.78 23.70 37.56 -1.14%
EY 2.85 3.65 2.42 2.46 4.04 4.22 2.66 1.15%
DY 2.02 3.63 1.13 1.01 1.55 0.71 2.49 -3.42%
P/NAPS 0.98 0.95 1.27 1.69 1.39 1.65 2.00 -11.20%

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