[LIIHEN] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 64.22%
YoY- -31.65%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 241,931 749,269 527,095 421,750 237,375 931,378 648,603 -48.21%
PBT 25,756 52,552 35,863 28,108 17,371 102,348 77,788 -52.17%
Tax -6,091 -12,145 -8,956 -6,301 -4,148 -23,824 -17,914 -51.31%
NP 19,665 40,407 26,907 21,807 13,223 78,524 59,874 -52.42%
-
NP to SH 18,975 37,702 25,154 20,073 12,223 75,744 58,235 -52.68%
-
Tax Rate 23.65% 23.11% 24.97% 22.42% 23.88% 23.28% 23.03% -
Total Cost 222,266 708,862 500,188 399,943 224,152 852,854 588,729 -47.79%
-
Net Worth 453,599 441,000 435,600 430,200 426,599 421,199 408,599 7.22%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 7,200 14,400 8,100 5,400 5,400 34,200 18,000 -45.74%
Div Payout % 37.94% 38.19% 32.20% 26.90% 44.18% 45.15% 30.91% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 453,599 441,000 435,600 430,200 426,599 421,199 408,599 7.22%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 8.13% 5.39% 5.10% 5.17% 5.57% 8.43% 9.23% -
ROE 4.18% 8.55% 5.77% 4.67% 2.87% 17.98% 14.25% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 134.41 416.26 292.83 234.31 131.88 517.43 360.34 -48.21%
EPS 10.54 20.95 13.97 11.15 6.79 42.08 32.35 -52.68%
DPS 4.00 8.00 4.50 3.00 3.00 19.00 10.00 -45.74%
NAPS 2.52 2.45 2.42 2.39 2.37 2.34 2.27 7.22%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 44.80 138.75 97.61 78.10 43.96 172.48 120.11 -48.21%
EPS 3.51 6.98 4.66 3.72 2.26 14.03 10.78 -52.70%
DPS 1.33 2.67 1.50 1.00 1.00 6.33 3.33 -45.79%
NAPS 0.84 0.8167 0.8067 0.7967 0.79 0.78 0.7567 7.21%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.98 2.91 3.04 3.13 3.62 3.98 3.28 -
P/RPS 2.22 0.70 1.04 1.34 2.75 0.77 0.91 81.31%
P/EPS 28.27 13.89 21.75 28.07 53.31 9.46 10.14 98.21%
EY 3.54 7.20 4.60 3.56 1.88 10.57 9.86 -49.51%
DY 1.34 2.75 1.48 0.96 0.83 4.77 3.05 -42.23%
P/NAPS 1.18 1.19 1.26 1.31 1.53 1.70 1.44 -12.44%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 21/02/22 29/11/21 27/08/21 27/05/21 18/02/21 16/11/20 -
Price 3.00 3.10 2.86 3.21 3.38 3.96 4.38 -
P/RPS 2.23 0.74 0.98 1.37 2.56 0.77 1.22 49.55%
P/EPS 28.46 14.80 20.47 28.78 49.78 9.41 13.54 64.16%
EY 3.51 6.76 4.89 3.47 2.01 10.63 7.39 -39.15%
DY 1.33 2.58 1.57 0.93 0.89 4.80 2.28 -30.20%
P/NAPS 1.19 1.27 1.18 1.34 1.43 1.69 1.93 -27.57%

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