[LIIHEN] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 20.75%
YoY- 5.21%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 717,535 710,168 685,262 692,088 623,460 606,604 619,806 10.22%
PBT 93,754 102,076 101,950 115,716 93,574 95,140 100,206 -4.32%
Tax -22,198 -24,466 -24,470 -27,240 -20,444 -22,713 -23,984 -5.01%
NP 71,556 77,609 77,480 88,476 73,130 72,426 76,222 -4.11%
-
NP to SH 71,620 77,609 77,480 88,476 73,275 72,426 76,222 -4.05%
-
Tax Rate 23.68% 23.97% 24.00% 23.54% 21.85% 23.87% 23.93% -
Total Cost 645,979 632,558 607,782 603,612 550,330 534,177 543,584 12.15%
-
Net Worth 288,900 282,743 277,668 268,254 264,131 251,981 242,982 12.19%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 36,000 28,800 28,800 28,800 39,600 28,800 28,800 15.99%
Div Payout % 50.27% 37.11% 37.17% 32.55% 54.04% 39.76% 37.78% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 288,900 282,743 277,668 268,254 264,131 251,981 242,982 12.19%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.97% 10.93% 11.31% 12.78% 11.73% 11.94% 12.30% -
ROE 24.79% 27.45% 27.90% 32.98% 27.74% 28.74% 31.37% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 398.63 394.54 380.70 384.49 346.37 337.00 344.34 10.22%
EPS 39.79 43.12 43.04 49.16 40.71 40.24 42.34 -4.04%
DPS 20.00 16.00 16.00 16.00 22.00 16.00 16.00 15.99%
NAPS 1.605 1.5708 1.5426 1.4903 1.4674 1.3999 1.3499 12.19%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 132.88 131.51 126.90 128.16 115.46 112.33 114.78 10.22%
EPS 13.26 14.37 14.35 16.38 13.57 13.41 14.12 -4.09%
DPS 6.67 5.33 5.33 5.33 7.33 5.33 5.33 16.07%
NAPS 0.535 0.5236 0.5142 0.4968 0.4891 0.4666 0.45 12.19%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.60 3.68 3.27 3.17 3.19 3.10 3.08 -
P/RPS 0.90 0.93 0.86 0.82 0.92 0.92 0.89 0.74%
P/EPS 9.05 8.54 7.60 6.45 7.84 7.70 7.27 15.67%
EY 11.05 11.72 13.16 15.51 12.76 12.98 13.75 -13.52%
DY 5.56 4.35 4.89 5.05 6.90 5.16 5.19 4.68%
P/NAPS 2.24 2.34 2.12 2.13 2.17 2.21 2.28 -1.16%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 23/11/17 24/08/17 23/05/17 22/02/17 25/11/16 19/08/16 -
Price 3.21 3.60 3.49 3.20 3.52 3.18 3.38 -
P/RPS 0.81 0.91 0.92 0.83 1.02 0.94 0.98 -11.89%
P/EPS 8.07 8.35 8.11 6.51 8.65 7.90 7.98 0.74%
EY 12.40 11.98 12.33 15.36 11.56 12.65 12.53 -0.69%
DY 6.23 4.44 4.58 5.00 6.25 5.03 4.73 20.09%
P/NAPS 2.00 2.29 2.26 2.15 2.40 2.27 2.50 -13.78%

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