[LIIHEN] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -16.46%
YoY- -56.81%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 857,826 967,724 749,269 702,793 843,500 949,500 931,378 -5.35%
PBT 99,858 103,024 52,552 47,817 56,216 69,484 102,348 -1.63%
Tax -24,410 -24,364 -12,145 -11,941 -12,602 -16,592 -23,824 1.63%
NP 75,448 78,660 40,407 35,876 43,614 52,892 78,524 -2.63%
-
NP to SH 73,552 75,900 37,702 33,538 40,146 48,892 75,744 -1.94%
-
Tax Rate 24.44% 23.65% 23.11% 24.97% 22.42% 23.88% 23.28% -
Total Cost 782,378 889,064 708,862 666,917 799,886 896,608 852,854 -5.60%
-
Net Worth 469,799 453,599 441,000 435,600 430,200 426,599 421,199 7.57%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 9,000 28,800 14,400 10,800 10,800 21,600 34,200 -59.03%
Div Payout % 12.24% 37.94% 38.19% 32.20% 26.90% 44.18% 45.15% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 469,799 453,599 441,000 435,600 430,200 426,599 421,199 7.57%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 8.80% 8.13% 5.39% 5.10% 5.17% 5.57% 8.43% -
ROE 15.66% 16.73% 8.55% 7.70% 9.33% 11.46% 17.98% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 476.57 537.62 416.26 390.44 468.61 527.50 517.43 -5.35%
EPS 40.86 42.16 20.95 18.63 22.30 27.16 42.08 -1.94%
DPS 5.00 16.00 8.00 6.00 6.00 12.00 19.00 -59.03%
NAPS 2.61 2.52 2.45 2.42 2.39 2.37 2.34 7.57%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 158.86 179.21 138.75 130.15 156.20 175.83 172.48 -5.35%
EPS 13.62 14.06 6.98 6.21 7.43 9.05 14.03 -1.96%
DPS 1.67 5.33 2.67 2.00 2.00 4.00 6.33 -58.96%
NAPS 0.87 0.84 0.8167 0.8067 0.7967 0.79 0.78 7.57%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.965 2.98 2.91 3.04 3.13 3.62 3.98 -
P/RPS 0.20 0.55 0.70 0.78 0.67 0.69 0.77 -59.39%
P/EPS 2.36 7.07 13.89 16.32 14.03 13.33 9.46 -60.47%
EY 42.34 14.15 7.20 6.13 7.13 7.50 10.57 152.86%
DY 5.18 5.37 2.75 1.97 1.92 3.31 4.77 5.66%
P/NAPS 0.37 1.18 1.19 1.26 1.31 1.53 1.70 -63.91%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 21/02/22 29/11/21 27/08/21 27/05/21 18/02/21 -
Price 0.90 3.00 3.10 2.86 3.21 3.38 3.96 -
P/RPS 0.19 0.56 0.74 0.73 0.69 0.64 0.77 -60.76%
P/EPS 2.20 7.11 14.80 15.35 14.39 12.44 9.41 -62.14%
EY 45.40 14.06 6.76 6.51 6.95 8.04 10.63 163.93%
DY 5.56 5.33 2.58 2.10 1.87 3.55 4.80 10.32%
P/NAPS 0.34 1.19 1.27 1.18 1.34 1.43 1.69 -65.76%

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