[LIIHEN] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 5.07%
YoY- 130.43%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 638,030 603,176 730,882 771,270 857,826 967,724 749,269 -10.18%
PBT 74,506 73,368 101,973 104,002 99,858 103,024 52,552 26.28%
Tax -17,736 -17,156 -25,543 -24,973 -24,410 -24,364 -12,145 28.80%
NP 56,770 56,212 76,430 79,029 75,448 78,660 40,407 25.51%
-
NP to SH 55,804 55,124 74,835 77,282 73,552 75,900 37,702 29.97%
-
Tax Rate 23.80% 23.38% 25.05% 24.01% 24.44% 23.65% 23.11% -
Total Cost 581,260 546,964 654,452 692,241 782,378 889,064 708,862 -12.42%
-
Net Worth 496,800 491,400 485,999 480,599 469,799 453,599 441,000 8.29%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 28,079 28,079 37,529 27,863 9,000 28,800 14,400 56.27%
Div Payout % 50.32% 50.94% 50.15% 36.05% 12.24% 37.94% 38.19% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 496,800 491,400 485,999 480,599 469,799 453,599 441,000 8.29%
NOSH 540,000 540,000 540,000 540,000 180,000 180,000 180,000 108.42%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 8.90% 9.32% 10.46% 10.25% 8.80% 8.13% 5.39% -
ROE 11.23% 11.22% 15.40% 16.08% 15.66% 16.73% 8.55% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 118.15 111.70 135.35 142.83 476.57 537.62 416.26 -56.90%
EPS 10.34 10.20 13.86 14.31 40.86 42.16 20.95 -37.62%
DPS 5.20 5.20 6.95 5.16 5.00 16.00 8.00 -25.02%
NAPS 0.92 0.91 0.90 0.89 2.61 2.52 2.45 -48.04%
Adjusted Per Share Value based on latest NOSH - 540,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 118.15 111.70 135.35 142.83 158.86 179.21 138.75 -10.18%
EPS 10.34 10.20 13.86 14.31 13.62 14.06 6.98 30.04%
DPS 5.20 5.20 6.95 5.16 1.67 5.33 2.67 56.14%
NAPS 0.92 0.91 0.90 0.89 0.87 0.84 0.8167 8.28%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.845 0.83 0.83 0.81 0.965 2.98 2.91 -
P/RPS 0.72 0.74 0.61 0.57 0.20 0.55 0.70 1.90%
P/EPS 8.18 8.13 5.99 5.66 2.36 7.07 13.89 -29.80%
EY 12.23 12.30 16.70 17.67 42.34 14.15 7.20 42.50%
DY 6.15 6.27 8.37 6.37 5.18 5.37 2.75 71.26%
P/NAPS 0.92 0.91 0.92 0.91 0.37 1.18 1.19 -15.80%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 25/05/23 20/02/23 24/11/22 25/08/22 26/05/22 21/02/22 -
Price 0.855 0.835 0.855 0.835 0.90 3.00 3.10 -
P/RPS 0.72 0.75 0.63 0.58 0.19 0.56 0.74 -1.81%
P/EPS 8.27 8.18 6.17 5.83 2.20 7.11 14.80 -32.23%
EY 12.09 12.23 16.21 17.14 45.40 14.06 6.76 47.49%
DY 6.08 6.23 8.13 6.18 5.56 5.33 2.58 77.36%
P/NAPS 0.93 0.92 0.95 0.94 0.34 1.19 1.27 -18.80%

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