[LIIHEN] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 72.61%
YoY- -37.65%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 397,100 203,295 801,219 584,403 384,171 193,764 717,535 -32.66%
PBT 47,706 23,203 73,734 48,869 28,374 11,141 93,754 -36.34%
Tax -11,817 -5,976 -15,068 -11,810 -7,144 -3,007 -22,198 -34.39%
NP 35,889 17,227 58,666 37,059 21,230 8,134 71,556 -36.95%
-
NP to SH 35,469 17,249 57,789 36,292 21,026 8,134 71,620 -37.48%
-
Tax Rate 24.77% 25.76% 20.44% 24.17% 25.18% 26.99% 23.68% -
Total Cost 361,211 186,068 742,553 547,344 362,941 185,630 645,979 -32.19%
-
Net Worth 346,157 339,588 309,600 295,199 290,897 281,790 288,900 12.84%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 12,600 6,300 20,700 16,200 10,800 4,500 36,000 -50.43%
Div Payout % 35.52% 36.52% 35.82% 44.64% 51.36% 55.32% 50.27% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 346,157 339,588 309,600 295,199 290,897 281,790 288,900 12.84%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.04% 8.47% 7.32% 6.34% 5.53% 4.20% 9.97% -
ROE 10.25% 5.08% 18.67% 12.29% 7.23% 2.89% 24.79% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 220.61 112.94 445.12 324.67 213.43 107.65 398.63 -32.66%
EPS 19.71 9.58 32.10 20.16 11.68 4.52 39.79 -37.47%
DPS 7.00 3.50 11.50 9.00 6.00 2.50 20.00 -50.43%
NAPS 1.9231 1.8866 1.72 1.64 1.6161 1.5655 1.605 12.84%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 73.40 37.58 148.10 108.02 71.01 35.82 132.63 -32.66%
EPS 6.56 3.19 10.68 6.71 3.89 1.50 13.24 -37.46%
DPS 2.33 1.16 3.83 2.99 2.00 0.83 6.65 -50.39%
NAPS 0.6398 0.6277 0.5723 0.5456 0.5377 0.5209 0.534 12.84%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.89 2.60 2.60 3.01 2.41 2.67 3.60 -
P/RPS 1.31 2.30 0.58 0.93 1.13 2.48 0.90 28.52%
P/EPS 14.67 27.13 8.10 14.93 20.63 59.09 9.05 38.11%
EY 6.82 3.69 12.35 6.70 4.85 1.69 11.05 -27.57%
DY 2.42 1.35 4.42 2.99 2.49 0.94 5.56 -42.65%
P/NAPS 1.50 1.38 1.51 1.84 1.49 1.71 2.24 -23.51%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 23/05/19 21/02/19 22/11/18 23/08/18 24/05/18 22/02/18 -
Price 2.94 2.74 2.83 3.25 2.89 2.65 3.21 -
P/RPS 1.33 2.43 0.64 1.00 1.35 2.46 0.81 39.30%
P/EPS 14.92 28.59 8.81 16.12 24.74 58.64 8.07 50.80%
EY 6.70 3.50 11.34 6.20 4.04 1.71 12.40 -33.73%
DY 2.38 1.28 4.06 2.77 2.08 0.94 6.23 -47.44%
P/NAPS 1.53 1.45 1.65 1.98 1.79 1.69 2.00 -16.39%

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