[LIIHEN] QoQ Annualized Quarter 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- 29.25%
YoY- -45.73%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 813,180 801,219 779,204 768,342 775,056 717,535 710,168 9.45%
PBT 92,812 73,734 65,158 56,748 44,564 93,754 102,076 -6.15%
Tax -23,904 -15,068 -15,746 -14,288 -12,028 -22,198 -24,466 -1.53%
NP 68,908 58,666 49,412 42,460 32,536 71,556 77,609 -7.62%
-
NP to SH 68,996 57,789 48,389 42,052 32,536 71,620 77,609 -7.54%
-
Tax Rate 25.76% 20.44% 24.17% 25.18% 26.99% 23.68% 23.97% -
Total Cost 744,272 742,553 729,792 725,882 742,520 645,979 632,558 11.46%
-
Net Worth 339,588 309,600 295,199 290,897 281,790 288,900 282,743 13.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 25,200 20,700 21,600 21,600 18,000 36,000 28,800 -8.52%
Div Payout % 36.52% 35.82% 44.64% 51.36% 55.32% 50.27% 37.11% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 339,588 309,600 295,199 290,897 281,790 288,900 282,743 13.00%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 8.47% 7.32% 6.34% 5.53% 4.20% 9.97% 10.93% -
ROE 20.32% 18.67% 16.39% 14.46% 11.55% 24.79% 27.45% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 451.77 445.12 432.89 426.86 430.59 398.63 394.54 9.45%
EPS 38.32 32.10 26.88 23.36 18.08 39.79 43.12 -7.57%
DPS 14.00 11.50 12.00 12.00 10.00 20.00 16.00 -8.52%
NAPS 1.8866 1.72 1.64 1.6161 1.5655 1.605 1.5708 13.00%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 150.31 148.10 144.03 142.02 143.26 132.63 131.27 9.45%
EPS 12.75 10.68 8.94 7.77 6.01 13.24 14.35 -7.58%
DPS 4.66 3.83 3.99 3.99 3.33 6.65 5.32 -8.45%
NAPS 0.6277 0.5723 0.5456 0.5377 0.5209 0.534 0.5226 13.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.60 2.60 3.01 2.41 2.67 3.60 3.68 -
P/RPS 0.58 0.58 0.70 0.56 0.62 0.90 0.93 -27.02%
P/EPS 6.78 8.10 11.20 10.32 14.77 9.05 8.54 -14.27%
EY 14.74 12.35 8.93 9.69 6.77 11.05 11.72 16.53%
DY 5.38 4.42 3.99 4.98 3.75 5.56 4.35 15.23%
P/NAPS 1.38 1.51 1.84 1.49 1.71 2.24 2.34 -29.69%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 21/02/19 22/11/18 23/08/18 24/05/18 22/02/18 23/11/17 -
Price 2.74 2.83 3.25 2.89 2.65 3.21 3.60 -
P/RPS 0.61 0.64 0.75 0.68 0.62 0.81 0.91 -23.42%
P/EPS 7.15 8.81 12.09 12.37 14.66 8.07 8.35 -9.83%
EY 13.99 11.34 8.27 8.08 6.82 12.40 11.98 10.90%
DY 5.11 4.06 3.69 4.15 3.77 6.23 4.44 9.83%
P/NAPS 1.45 1.65 1.98 1.79 1.69 2.00 2.29 -26.28%

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