[LIIHEN] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -19.0%
YoY- -19.74%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 963,546 838,534 810,749 738,276 631,088 600,134 414,663 15.07%
PBT 93,589 108,859 85,796 75,966 94,614 85,999 38,634 15.87%
Tax -21,545 -26,955 -18,038 -16,426 -20,491 -18,512 -8,147 17.57%
NP 72,044 81,904 67,758 59,540 74,123 67,487 30,487 15.39%
-
NP to SH 68,132 80,948 66,903 59,604 74,267 67,487 30,487 14.32%
-
Tax Rate 23.02% 24.76% 21.02% 21.62% 21.66% 21.53% 21.09% -
Total Cost 891,502 756,630 742,991 678,736 556,965 532,647 384,176 15.04%
-
Net Worth 426,599 387,000 339,588 281,790 268,254 240,300 179,966 15.45%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 26,100 26,100 22,500 33,300 39,600 24,802 4,703 33.02%
Div Payout % 38.31% 32.24% 33.63% 55.87% 53.32% 36.75% 15.43% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 426,599 387,000 339,588 281,790 268,254 240,300 179,966 15.45%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 60,000 20.07%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 7.48% 9.77% 8.36% 8.06% 11.75% 11.25% 7.35% -
ROE 15.97% 20.92% 19.70% 21.15% 27.69% 28.08% 16.94% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 535.30 465.85 450.42 410.15 350.60 333.41 691.23 -4.16%
EPS 37.85 44.97 37.17 33.11 41.26 37.49 50.82 -4.78%
DPS 14.50 14.50 12.50 18.50 22.00 13.78 7.84 10.78%
NAPS 2.37 2.15 1.8866 1.5655 1.4903 1.335 3.00 -3.84%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 178.43 155.28 150.14 136.72 116.87 111.14 76.79 15.07%
EPS 12.62 14.99 12.39 11.04 13.75 12.50 5.65 14.31%
DPS 4.83 4.83 4.17 6.17 7.33 4.59 0.87 33.03%
NAPS 0.79 0.7167 0.6289 0.5218 0.4968 0.445 0.3333 15.45%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.62 1.94 2.60 2.67 3.17 2.07 4.14 -
P/RPS 0.68 0.42 0.58 0.65 0.90 0.62 0.60 2.10%
P/EPS 9.56 4.31 7.00 8.06 7.68 5.52 8.15 2.69%
EY 10.46 23.18 14.30 12.40 13.02 18.11 12.28 -2.63%
DY 4.01 7.47 4.81 6.93 6.94 6.66 1.89 13.34%
P/NAPS 1.53 0.90 1.38 1.71 2.13 1.55 1.38 1.73%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 22/06/20 23/05/19 24/05/18 23/05/17 20/05/16 25/05/15 -
Price 3.38 2.42 2.74 2.65 3.20 2.51 4.09 -
P/RPS 0.63 0.52 0.61 0.65 0.91 0.75 0.59 1.09%
P/EPS 8.93 5.38 7.37 8.00 7.76 6.69 8.05 1.74%
EY 11.20 18.58 13.57 12.50 12.89 14.94 12.43 -1.72%
DY 4.29 5.99 4.56 6.98 6.88 5.49 1.92 14.32%
P/NAPS 1.43 1.13 1.45 1.69 2.15 1.88 1.36 0.83%

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