[LIIHEN] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 0.17%
YoY- 7.16%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 768,342 775,056 717,535 710,168 685,262 692,088 623,460 14.99%
PBT 56,748 44,564 93,754 102,076 101,950 115,716 93,574 -28.41%
Tax -14,288 -12,028 -22,198 -24,466 -24,470 -27,240 -20,444 -21.29%
NP 42,460 32,536 71,556 77,609 77,480 88,476 73,130 -30.47%
-
NP to SH 42,052 32,536 71,620 77,609 77,480 88,476 73,275 -31.01%
-
Tax Rate 25.18% 26.99% 23.68% 23.97% 24.00% 23.54% 21.85% -
Total Cost 725,882 742,520 645,979 632,558 607,782 603,612 550,330 20.33%
-
Net Worth 290,897 281,790 288,900 282,743 277,668 268,254 264,131 6.66%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 21,600 18,000 36,000 28,800 28,800 28,800 39,600 -33.31%
Div Payout % 51.36% 55.32% 50.27% 37.11% 37.17% 32.55% 54.04% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 290,897 281,790 288,900 282,743 277,668 268,254 264,131 6.66%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.53% 4.20% 9.97% 10.93% 11.31% 12.78% 11.73% -
ROE 14.46% 11.55% 24.79% 27.45% 27.90% 32.98% 27.74% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 426.86 430.59 398.63 394.54 380.70 384.49 346.37 14.99%
EPS 23.36 18.08 39.79 43.12 43.04 49.16 40.71 -31.01%
DPS 12.00 10.00 20.00 16.00 16.00 16.00 22.00 -33.31%
NAPS 1.6161 1.5655 1.605 1.5708 1.5426 1.4903 1.4674 6.66%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 142.02 143.26 132.63 131.27 126.66 127.93 115.24 14.99%
EPS 7.77 6.01 13.24 14.35 14.32 16.35 13.54 -31.01%
DPS 3.99 3.33 6.65 5.32 5.32 5.32 7.32 -33.34%
NAPS 0.5377 0.5209 0.534 0.5226 0.5132 0.4958 0.4882 6.66%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.41 2.67 3.60 3.68 3.27 3.17 3.19 -
P/RPS 0.56 0.62 0.90 0.93 0.86 0.82 0.92 -28.24%
P/EPS 10.32 14.77 9.05 8.54 7.60 6.45 7.84 20.16%
EY 9.69 6.77 11.05 11.72 13.16 15.51 12.76 -16.80%
DY 4.98 3.75 5.56 4.35 4.89 5.05 6.90 -19.58%
P/NAPS 1.49 1.71 2.24 2.34 2.12 2.13 2.17 -22.22%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 24/05/18 22/02/18 23/11/17 24/08/17 23/05/17 22/02/17 -
Price 2.89 2.65 3.21 3.60 3.49 3.20 3.52 -
P/RPS 0.68 0.62 0.81 0.91 0.92 0.83 1.02 -23.74%
P/EPS 12.37 14.66 8.07 8.35 8.11 6.51 8.65 27.01%
EY 8.08 6.82 12.40 11.98 12.33 15.36 11.56 -21.29%
DY 4.15 3.77 6.23 4.44 4.58 5.00 6.25 -23.94%
P/NAPS 1.79 1.69 2.00 2.29 2.26 2.15 2.40 -17.80%

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