[LIIHEN] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 23.04%
YoY- -2.26%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 584,403 384,171 193,764 717,535 532,626 342,631 173,022 124.94%
PBT 48,869 28,374 11,141 93,754 76,557 50,975 28,929 41.79%
Tax -11,810 -7,144 -3,007 -22,198 -18,350 -12,235 -6,810 44.29%
NP 37,059 21,230 8,134 71,556 58,207 38,740 22,119 41.02%
-
NP to SH 36,292 21,026 8,134 71,620 58,207 38,740 22,119 39.06%
-
Tax Rate 24.17% 25.18% 26.99% 23.68% 23.97% 24.00% 23.54% -
Total Cost 547,344 362,941 185,630 645,979 474,419 303,891 150,903 135.88%
-
Net Worth 295,199 290,897 281,790 288,900 282,743 277,668 268,254 6.58%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 16,200 10,800 4,500 36,000 21,600 14,400 7,200 71.62%
Div Payout % 44.64% 51.36% 55.32% 50.27% 37.11% 37.17% 32.55% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 295,199 290,897 281,790 288,900 282,743 277,668 268,254 6.58%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.34% 5.53% 4.20% 9.97% 10.93% 11.31% 12.78% -
ROE 12.29% 7.23% 2.89% 24.79% 20.59% 13.95% 8.25% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 324.67 213.43 107.65 398.63 295.90 190.35 96.12 124.95%
EPS 20.16 11.68 4.52 39.79 32.34 21.52 12.29 39.04%
DPS 9.00 6.00 2.50 20.00 12.00 8.00 4.00 71.62%
NAPS 1.64 1.6161 1.5655 1.605 1.5708 1.5426 1.4903 6.58%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 108.22 71.14 35.88 132.88 98.63 63.45 32.04 124.95%
EPS 6.72 3.89 1.51 13.26 10.78 7.17 4.10 38.97%
DPS 3.00 2.00 0.83 6.67 4.00 2.67 1.33 71.90%
NAPS 0.5467 0.5387 0.5218 0.535 0.5236 0.5142 0.4968 6.58%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.01 2.41 2.67 3.60 3.68 3.27 3.17 -
P/RPS 0.93 1.13 2.48 0.90 1.24 1.72 3.30 -56.98%
P/EPS 14.93 20.63 59.09 9.05 11.38 15.19 25.80 -30.53%
EY 6.70 4.85 1.69 11.05 8.79 6.58 3.88 43.88%
DY 2.99 2.49 0.94 5.56 3.26 2.45 1.26 77.81%
P/NAPS 1.84 1.49 1.71 2.24 2.34 2.12 2.13 -9.28%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 23/08/18 24/05/18 22/02/18 23/11/17 24/08/17 23/05/17 -
Price 3.25 2.89 2.65 3.21 3.60 3.49 3.20 -
P/RPS 1.00 1.35 2.46 0.81 1.22 1.83 3.33 -55.12%
P/EPS 16.12 24.74 58.64 8.07 11.13 16.22 26.04 -27.34%
EY 6.20 4.04 1.71 12.40 8.98 6.17 3.84 37.58%
DY 2.77 2.08 0.94 6.23 3.33 2.29 1.25 69.89%
P/NAPS 1.98 1.79 1.69 2.00 2.29 2.26 2.15 -5.33%

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