[LIIHEN] YoY TTM 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- -6.26%
YoY- -25.93%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,006,588 786,062 814,148 759,074 656,186 606,369 455,081 14.13%
PBT 90,138 98,544 93,067 71,152 94,551 90,791 47,366 11.30%
Tax -19,413 -25,399 -19,742 -15,137 -19,119 -18,946 -10,670 10.47%
NP 70,725 73,145 73,325 56,015 75,432 71,845 36,696 11.54%
-
NP to SH 66,446 72,264 72,232 55,875 75,432 71,845 36,696 10.39%
-
Tax Rate 21.54% 25.77% 21.21% 21.27% 20.22% 20.87% 22.53% -
Total Cost 935,863 712,917 740,823 703,059 580,754 534,524 418,385 14.34%
-
Net Worth 430,200 397,800 346,157 290,897 277,668 242,982 180,014 15.61%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 21,600 24,300 22,500 32,400 39,595 30,604 4,001 32.41%
Div Payout % 32.51% 33.63% 31.15% 57.99% 52.49% 42.60% 10.91% -
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 430,200 397,800 346,157 290,897 277,668 242,982 180,014 15.61%
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 7.03% 9.31% 9.01% 7.38% 11.50% 11.85% 8.06% -
ROE 15.45% 18.17% 20.87% 19.21% 27.17% 29.57% 20.39% -
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 559.22 436.70 452.30 421.71 364.55 336.87 758.41 -4.94%
EPS 36.91 40.15 40.13 31.04 41.91 39.91 61.16 -8.06%
DPS 12.00 13.50 12.50 18.00 22.00 17.00 6.67 10.27%
NAPS 2.39 2.21 1.9231 1.6161 1.5426 1.3499 3.00 -3.71%
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 186.06 145.30 150.49 140.31 121.29 112.08 84.12 14.13%
EPS 12.28 13.36 13.35 10.33 13.94 13.28 6.78 10.39%
DPS 3.99 4.49 4.16 5.99 7.32 5.66 0.74 32.38%
NAPS 0.7952 0.7353 0.6398 0.5377 0.5132 0.4491 0.3327 15.61%
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 0.56 0.56 0.64 0.57 0.90 0.91 0.62 -1.68%
P/EPS 8.48 6.05 7.20 7.76 7.80 7.72 7.73 1.55%
EY 11.79 16.52 13.89 12.88 12.82 12.96 12.93 -1.52%
DY 3.83 5.56 4.33 7.47 6.73 5.52 1.41 18.10%
P/NAPS 1.31 1.10 1.50 1.49 2.12 2.28 1.58 -3.07%
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 0.57 0.71 0.65 0.69 0.96 1.00 0.76 -4.67%
P/EPS 8.70 7.72 7.33 9.31 8.33 8.47 9.40 -1.28%
EY 11.50 12.95 13.65 10.74 12.01 11.81 10.64 1.30%
DY 3.74 4.35 4.25 6.23 6.30 5.03 1.16 21.52%
P/NAPS 1.34 1.40 1.53 1.79 2.26 2.50 1.92 -5.81%

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