[LIIHEN] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 15.77%
YoY- 12.25%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 753,825 963,546 838,534 810,749 738,276 631,088 600,134 3.87%
PBT 60,937 93,589 108,859 85,796 75,966 94,614 85,999 -5.57%
Tax -14,087 -21,545 -26,955 -18,038 -16,426 -20,491 -18,512 -4.44%
NP 46,850 72,044 81,904 67,758 59,540 74,123 67,487 -5.89%
-
NP to SH 45,389 68,132 80,948 66,903 59,604 74,267 67,487 -6.39%
-
Tax Rate 23.12% 23.02% 24.76% 21.02% 21.62% 21.66% 21.53% -
Total Cost 706,975 891,502 756,630 742,991 678,736 556,965 532,647 4.82%
-
Net Worth 453,599 426,599 387,000 339,588 281,790 268,254 240,300 11.16%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 16,200 26,100 26,100 22,500 33,300 39,600 24,802 -6.84%
Div Payout % 35.69% 38.31% 32.24% 33.63% 55.87% 53.32% 36.75% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 453,599 426,599 387,000 339,588 281,790 268,254 240,300 11.16%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 6.21% 7.48% 9.77% 8.36% 8.06% 11.75% 11.25% -
ROE 10.01% 15.97% 20.92% 19.70% 21.15% 27.69% 28.08% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 418.79 535.30 465.85 450.42 410.15 350.60 333.41 3.87%
EPS 25.22 37.85 44.97 37.17 33.11 41.26 37.49 -6.39%
DPS 9.00 14.50 14.50 12.50 18.50 22.00 13.78 -6.85%
NAPS 2.52 2.37 2.15 1.8866 1.5655 1.4903 1.335 11.16%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 139.60 178.43 155.28 150.14 136.72 116.87 111.14 3.87%
EPS 8.41 12.62 14.99 12.39 11.04 13.75 12.50 -6.38%
DPS 3.00 4.83 4.83 4.17 6.17 7.33 4.59 -6.83%
NAPS 0.84 0.79 0.7167 0.6289 0.5218 0.4968 0.445 11.16%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 2.98 3.62 1.94 2.60 2.67 3.17 2.07 -
P/RPS 0.71 0.68 0.42 0.58 0.65 0.90 0.62 2.28%
P/EPS 11.82 9.56 4.31 7.00 8.06 7.68 5.52 13.52%
EY 8.46 10.46 23.18 14.30 12.40 13.02 18.11 -11.90%
DY 3.02 4.01 7.47 4.81 6.93 6.94 6.66 -12.34%
P/NAPS 1.18 1.53 0.90 1.38 1.71 2.13 1.55 -4.44%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 27/05/21 22/06/20 23/05/19 24/05/18 23/05/17 20/05/16 -
Price 3.00 3.38 2.42 2.74 2.65 3.20 2.51 -
P/RPS 0.72 0.63 0.52 0.61 0.65 0.91 0.75 -0.67%
P/EPS 11.90 8.93 5.38 7.37 8.00 7.76 6.69 10.06%
EY 8.41 11.20 18.58 13.57 12.50 12.89 14.94 -9.12%
DY 3.00 4.29 5.99 4.56 6.98 6.88 5.49 -9.57%
P/NAPS 1.19 1.43 1.13 1.45 1.69 2.15 1.88 -7.33%

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