[LIIHEN] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 2.81%
YoY- 68.69%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 820,832 836,621 812,796 794,200 813,180 801,219 779,204 3.52%
PBT 104,512 105,934 103,257 95,412 92,812 73,734 65,158 36.98%
Tax -25,712 -26,503 -25,472 -23,634 -23,904 -15,068 -15,746 38.62%
NP 78,800 79,431 77,785 71,778 68,908 58,666 49,412 36.46%
-
NP to SH 79,332 78,364 76,401 70,938 68,996 57,789 48,389 38.99%
-
Tax Rate 24.60% 25.02% 24.67% 24.77% 25.76% 20.44% 24.17% -
Total Cost 742,032 757,190 735,010 722,422 744,272 742,553 729,792 1.11%
-
Net Worth 387,000 374,399 361,799 346,157 339,588 309,600 295,199 19.76%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 18,000 27,900 26,400 25,200 25,200 20,700 21,600 -11.43%
Div Payout % 22.69% 35.60% 34.55% 35.52% 36.52% 35.82% 44.64% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 387,000 374,399 361,799 346,157 339,588 309,600 295,199 19.76%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 9.60% 9.49% 9.57% 9.04% 8.47% 7.32% 6.34% -
ROE 20.50% 20.93% 21.12% 20.49% 20.32% 18.67% 16.39% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 456.02 464.79 451.55 441.22 451.77 445.12 432.89 3.52%
EPS 44.08 43.53 42.44 39.42 38.32 32.10 26.88 39.02%
DPS 10.00 15.50 14.67 14.00 14.00 11.50 12.00 -11.43%
NAPS 2.15 2.08 2.01 1.9231 1.8866 1.72 1.64 19.76%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 152.01 154.93 150.52 147.07 150.59 148.37 144.30 3.52%
EPS 14.69 14.51 14.15 13.14 12.78 10.70 8.96 38.99%
DPS 3.33 5.17 4.89 4.67 4.67 3.83 4.00 -11.49%
NAPS 0.7167 0.6933 0.67 0.641 0.6289 0.5733 0.5467 19.76%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.94 3.07 3.13 2.89 2.60 2.60 3.01 -
P/RPS 0.43 0.66 0.69 0.65 0.58 0.58 0.70 -27.71%
P/EPS 4.40 7.05 7.37 7.33 6.78 8.10 11.20 -46.32%
EY 22.72 14.18 13.56 13.64 14.74 12.35 8.93 86.26%
DY 5.15 5.05 4.69 4.84 5.38 4.42 3.99 18.52%
P/NAPS 0.90 1.48 1.56 1.50 1.38 1.51 1.84 -37.89%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 22/06/20 28/02/20 22/11/19 26/08/19 23/05/19 21/02/19 22/11/18 -
Price 2.42 2.90 3.14 2.94 2.74 2.83 3.25 -
P/RPS 0.53 0.62 0.70 0.67 0.61 0.64 0.75 -20.64%
P/EPS 5.49 6.66 7.40 7.46 7.15 8.81 12.09 -40.89%
EY 18.21 15.01 13.52 13.40 13.99 11.34 8.27 69.17%
DY 4.13 5.34 4.67 4.76 5.11 4.06 3.69 7.79%
P/NAPS 1.13 1.39 1.56 1.53 1.45 1.65 1.98 -31.17%

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