[LIIHEN] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 61.55%
YoY- 57.89%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 346,541 205,208 836,621 609,597 397,100 203,295 801,219 -42.83%
PBT 40,317 26,128 105,934 77,443 47,706 23,203 73,734 -33.15%
Tax -10,713 -6,428 -26,503 -19,104 -11,817 -5,976 -15,068 -20.35%
NP 29,604 19,700 79,431 58,339 35,889 17,227 58,666 -36.64%
-
NP to SH 29,370 19,833 78,364 57,301 35,469 17,249 57,789 -36.34%
-
Tax Rate 26.57% 24.60% 25.02% 24.67% 24.77% 25.76% 20.44% -
Total Cost 316,937 185,508 757,190 551,258 361,211 186,068 742,553 -43.34%
-
Net Worth 397,800 387,000 374,399 361,799 346,157 339,588 309,600 18.20%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 9,000 4,500 27,900 19,800 12,600 6,300 20,700 -42.63%
Div Payout % 30.64% 22.69% 35.60% 34.55% 35.52% 36.52% 35.82% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 397,800 387,000 374,399 361,799 346,157 339,588 309,600 18.20%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 8.54% 9.60% 9.49% 9.57% 9.04% 8.47% 7.32% -
ROE 7.38% 5.12% 20.93% 15.84% 10.25% 5.08% 18.67% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 192.52 114.00 464.79 338.67 220.61 112.94 445.12 -42.83%
EPS 16.32 11.02 43.53 31.83 19.71 9.58 32.10 -36.32%
DPS 5.00 2.50 15.50 11.00 7.00 3.50 11.50 -42.63%
NAPS 2.21 2.15 2.08 2.01 1.9231 1.8866 1.72 18.20%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 64.17 38.00 154.93 112.89 73.54 37.65 148.37 -42.83%
EPS 5.44 3.67 14.51 10.61 6.57 3.19 10.70 -36.32%
DPS 1.67 0.83 5.17 3.67 2.33 1.17 3.83 -42.52%
NAPS 0.7367 0.7167 0.6933 0.67 0.641 0.6289 0.5733 18.21%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.43 1.94 3.07 3.13 2.89 2.60 2.60 -
P/RPS 1.26 1.70 0.66 0.92 1.31 2.30 0.58 67.81%
P/EPS 14.89 17.61 7.05 9.83 14.67 27.13 8.10 50.11%
EY 6.71 5.68 14.18 10.17 6.82 3.69 12.35 -33.44%
DY 2.06 1.29 5.05 3.51 2.42 1.35 4.42 -39.91%
P/NAPS 1.10 0.90 1.48 1.56 1.50 1.38 1.51 -19.05%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 17/08/20 22/06/20 28/02/20 22/11/19 26/08/19 23/05/19 21/02/19 -
Price 3.10 2.42 2.90 3.14 2.94 2.74 2.83 -
P/RPS 1.61 2.12 0.62 0.93 1.33 2.43 0.64 85.07%
P/EPS 19.00 21.96 6.66 9.86 14.92 28.59 8.81 67.00%
EY 5.26 4.55 15.01 10.14 6.70 3.50 11.34 -40.10%
DY 1.61 1.03 5.34 3.50 2.38 1.28 4.06 -46.05%
P/NAPS 1.40 1.13 1.39 1.56 1.53 1.45 1.65 -10.38%

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