[LIIHEN] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -7.52%
YoY- -34.36%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 809,871 875,627 826,412 769,311 701,132 607,170 497,584 8.44%
PBT 60,423 106,277 102,308 66,067 98,911 93,089 58,669 0.49%
Tax -14,868 -25,312 -22,363 -13,689 -20,190 -20,528 -12,271 3.24%
NP 45,555 80,965 79,945 52,378 78,721 72,561 46,398 -0.30%
-
NP to SH 42,662 79,297 78,797 51,675 78,721 72,561 46,398 -1.38%
-
Tax Rate 24.61% 23.82% 21.86% 20.72% 20.41% 22.05% 20.92% -
Total Cost 764,316 794,662 746,467 716,933 622,411 534,609 451,186 9.17%
-
Net Worth 435,600 408,599 361,799 295,199 282,743 251,981 217,223 12.28%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 15,300 26,100 23,400 31,500 39,595 32,404 8,699 9.85%
Div Payout % 35.86% 32.91% 29.70% 60.96% 50.30% 44.66% 18.75% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 435,600 408,599 361,799 295,199 282,743 251,981 217,223 12.28%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 60,000 20.07%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 5.62% 9.25% 9.67% 6.81% 11.23% 11.95% 9.32% -
ROE 9.79% 19.41% 21.78% 17.51% 27.84% 28.80% 21.36% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 449.93 486.46 459.12 427.40 389.52 337.32 276.44 8.44%
EPS 23.70 44.05 43.78 28.71 43.73 40.31 25.78 -1.39%
DPS 8.50 14.50 13.00 17.50 22.00 18.00 4.83 9.86%
NAPS 2.42 2.27 2.01 1.64 1.5708 1.3999 1.2068 12.28%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 149.70 161.85 152.75 142.20 129.60 112.23 91.97 8.45%
EPS 7.89 14.66 14.56 9.55 14.55 13.41 8.58 -1.38%
DPS 2.83 4.82 4.33 5.82 7.32 5.99 1.61 9.84%
NAPS 0.8052 0.7553 0.6688 0.5456 0.5226 0.4658 0.4015 12.28%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.04 3.28 3.13 3.01 3.68 3.10 7.15 -
P/RPS 0.68 0.67 0.68 0.70 0.94 0.92 2.59 -19.96%
P/EPS 12.83 7.45 7.15 10.48 8.41 7.69 27.74 -12.04%
EY 7.80 13.43 13.99 9.54 11.88 13.00 3.61 13.68%
DY 2.80 4.42 4.15 5.81 5.98 5.81 0.68 26.57%
P/NAPS 1.26 1.44 1.56 1.84 2.34 2.21 5.92 -22.71%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 16/11/20 22/11/19 22/11/18 23/11/17 25/11/16 20/11/15 -
Price 2.86 4.38 3.14 3.25 3.60 3.18 2.87 -
P/RPS 0.64 0.90 0.68 0.76 0.92 0.94 1.04 -7.76%
P/EPS 12.07 9.94 7.17 11.32 8.23 7.89 11.13 1.35%
EY 8.29 10.06 13.94 8.83 12.15 12.68 8.98 -1.32%
DY 2.97 3.31 4.14 5.38 6.11 5.66 1.68 9.95%
P/NAPS 1.18 1.93 1.56 1.98 2.29 2.27 2.38 -11.02%

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