[LIIHEN] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 2.57%
YoY- 35.6%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 864,804 693,082 820,832 836,621 812,796 794,200 813,180 4.17%
PBT 103,717 80,634 104,512 105,934 103,257 95,412 92,812 7.66%
Tax -23,885 -21,426 -25,712 -26,503 -25,472 -23,634 -23,904 -0.05%
NP 79,832 59,208 78,800 79,431 77,785 71,778 68,908 10.27%
-
NP to SH 77,646 58,740 79,332 78,364 76,401 70,938 68,996 8.16%
-
Tax Rate 23.03% 26.57% 24.60% 25.02% 24.67% 24.77% 25.76% -
Total Cost 784,972 633,874 742,032 757,190 735,010 722,422 744,272 3.60%
-
Net Worth 408,599 397,800 387,000 374,399 361,799 346,157 339,588 13.08%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 23,999 18,000 18,000 27,900 26,400 25,200 25,200 -3.19%
Div Payout % 30.91% 30.64% 22.69% 35.60% 34.55% 35.52% 36.52% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 408,599 397,800 387,000 374,399 361,799 346,157 339,588 13.08%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 9.23% 8.54% 9.60% 9.49% 9.57% 9.04% 8.47% -
ROE 19.00% 14.77% 20.50% 20.93% 21.12% 20.49% 20.32% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 480.45 385.05 456.02 464.79 451.55 441.22 451.77 4.17%
EPS 43.13 32.64 44.08 43.53 42.44 39.42 38.32 8.17%
DPS 13.33 10.00 10.00 15.50 14.67 14.00 14.00 -3.20%
NAPS 2.27 2.21 2.15 2.08 2.01 1.9231 1.8866 13.08%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 160.15 128.35 152.01 154.93 150.52 147.07 150.59 4.17%
EPS 14.38 10.88 14.69 14.51 14.15 13.14 12.78 8.15%
DPS 4.44 3.33 3.33 5.17 4.89 4.67 4.67 -3.30%
NAPS 0.7567 0.7367 0.7167 0.6933 0.67 0.641 0.6289 13.08%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.28 2.43 1.94 3.07 3.13 2.89 2.60 -
P/RPS 0.68 0.63 0.43 0.66 0.69 0.65 0.58 11.15%
P/EPS 7.60 7.45 4.40 7.05 7.37 7.33 6.78 7.88%
EY 13.15 13.43 22.72 14.18 13.56 13.64 14.74 -7.30%
DY 4.07 4.12 5.15 5.05 4.69 4.84 5.38 -16.93%
P/NAPS 1.44 1.10 0.90 1.48 1.56 1.50 1.38 2.86%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 16/11/20 17/08/20 22/06/20 28/02/20 22/11/19 26/08/19 23/05/19 -
Price 4.38 3.10 2.42 2.90 3.14 2.94 2.74 -
P/RPS 0.91 0.81 0.53 0.62 0.70 0.67 0.61 30.46%
P/EPS 10.15 9.50 5.49 6.66 7.40 7.46 7.15 26.23%
EY 9.85 10.53 18.21 15.01 13.52 13.40 13.99 -20.80%
DY 3.04 3.23 4.13 5.34 4.67 4.76 5.11 -29.19%
P/NAPS 1.93 1.40 1.13 1.39 1.56 1.53 1.45 20.93%

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