[LIIHEN] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 101.32%
YoY- 55.24%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 730,882 771,270 857,826 967,724 749,269 702,793 843,500 -9.08%
PBT 101,973 104,002 99,858 103,024 52,552 47,817 56,216 48.57%
Tax -25,543 -24,973 -24,410 -24,364 -12,145 -11,941 -12,602 59.95%
NP 76,430 79,029 75,448 78,660 40,407 35,876 43,614 45.20%
-
NP to SH 74,835 77,282 73,552 75,900 37,702 33,538 40,146 51.29%
-
Tax Rate 25.05% 24.01% 24.44% 23.65% 23.11% 24.97% 22.42% -
Total Cost 654,452 692,241 782,378 889,064 708,862 666,917 799,886 -12.48%
-
Net Worth 485,999 480,599 469,799 453,599 441,000 435,600 430,200 8.44%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 37,529 27,863 9,000 28,800 14,400 10,800 10,800 128.89%
Div Payout % 50.15% 36.05% 12.24% 37.94% 38.19% 32.20% 26.90% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 485,999 480,599 469,799 453,599 441,000 435,600 430,200 8.44%
NOSH 540,000 540,000 180,000 180,000 180,000 180,000 180,000 107.59%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.46% 10.25% 8.80% 8.13% 5.39% 5.10% 5.17% -
ROE 15.40% 16.08% 15.66% 16.73% 8.55% 7.70% 9.33% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 135.35 142.83 476.57 537.62 416.26 390.44 468.61 -56.20%
EPS 13.86 14.31 40.86 42.16 20.95 18.63 22.30 -27.10%
DPS 6.95 5.16 5.00 16.00 8.00 6.00 6.00 10.26%
NAPS 0.90 0.89 2.61 2.52 2.45 2.42 2.39 -47.76%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 135.10 142.56 158.56 178.87 138.49 129.90 155.91 -9.08%
EPS 13.83 14.28 13.60 14.03 6.97 6.20 7.42 51.28%
DPS 6.94 5.15 1.66 5.32 2.66 2.00 2.00 128.68%
NAPS 0.8983 0.8883 0.8684 0.8384 0.8151 0.8052 0.7952 8.44%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.83 0.81 0.965 2.98 2.91 3.04 3.13 -
P/RPS 0.61 0.57 0.20 0.55 0.70 0.78 0.67 -6.04%
P/EPS 5.99 5.66 2.36 7.07 13.89 16.32 14.03 -43.21%
EY 16.70 17.67 42.34 14.15 7.20 6.13 7.13 76.09%
DY 8.37 6.37 5.18 5.37 2.75 1.97 1.92 166.14%
P/NAPS 0.92 0.91 0.37 1.18 1.19 1.26 1.31 -20.93%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 20/02/23 24/11/22 25/08/22 26/05/22 21/02/22 29/11/21 27/08/21 -
Price 0.855 0.835 0.90 3.00 3.10 2.86 3.21 -
P/RPS 0.63 0.58 0.19 0.56 0.74 0.73 0.69 -5.86%
P/EPS 6.17 5.83 2.20 7.11 14.80 15.35 14.39 -43.05%
EY 16.21 17.14 45.40 14.06 6.76 6.51 6.95 75.60%
DY 8.13 6.18 5.56 5.33 2.58 2.10 1.87 165.66%
P/NAPS 0.95 0.94 0.34 1.19 1.27 1.18 1.34 -20.44%

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