[LIIHEN] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 59.23%
YoY- -19.31%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 609,597 397,100 203,295 801,219 584,403 384,171 193,764 114.55%
PBT 77,443 47,706 23,203 73,734 48,869 28,374 11,141 263.79%
Tax -19,104 -11,817 -5,976 -15,068 -11,810 -7,144 -3,007 242.64%
NP 58,339 35,889 17,227 58,666 37,059 21,230 8,134 271.46%
-
NP to SH 57,301 35,469 17,249 57,789 36,292 21,026 8,134 267.04%
-
Tax Rate 24.67% 24.77% 25.76% 20.44% 24.17% 25.18% 26.99% -
Total Cost 551,258 361,211 186,068 742,553 547,344 362,941 185,630 106.46%
-
Net Worth 361,799 346,157 339,588 309,600 295,199 290,897 281,790 18.11%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 19,800 12,600 6,300 20,700 16,200 10,800 4,500 168.27%
Div Payout % 34.55% 35.52% 36.52% 35.82% 44.64% 51.36% 55.32% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 361,799 346,157 339,588 309,600 295,199 290,897 281,790 18.11%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.57% 9.04% 8.47% 7.32% 6.34% 5.53% 4.20% -
ROE 15.84% 10.25% 5.08% 18.67% 12.29% 7.23% 2.89% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 338.67 220.61 112.94 445.12 324.67 213.43 107.65 114.55%
EPS 31.83 19.71 9.58 32.10 20.16 11.68 4.52 266.95%
DPS 11.00 7.00 3.50 11.50 9.00 6.00 2.50 168.27%
NAPS 2.01 1.9231 1.8866 1.72 1.64 1.6161 1.5655 18.11%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 112.68 73.40 37.58 148.10 108.02 71.01 35.82 114.54%
EPS 10.59 6.56 3.19 10.68 6.71 3.89 1.50 267.58%
DPS 3.66 2.33 1.16 3.83 2.99 2.00 0.83 168.66%
NAPS 0.6688 0.6398 0.6277 0.5723 0.5456 0.5377 0.5209 18.11%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.13 2.89 2.60 2.60 3.01 2.41 2.67 -
P/RPS 0.92 1.31 2.30 0.58 0.93 1.13 2.48 -48.34%
P/EPS 9.83 14.67 27.13 8.10 14.93 20.63 59.09 -69.71%
EY 10.17 6.82 3.69 12.35 6.70 4.85 1.69 230.48%
DY 3.51 2.42 1.35 4.42 2.99 2.49 0.94 140.49%
P/NAPS 1.56 1.50 1.38 1.51 1.84 1.49 1.71 -5.93%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 26/08/19 23/05/19 21/02/19 22/11/18 23/08/18 24/05/18 -
Price 3.14 2.94 2.74 2.83 3.25 2.89 2.65 -
P/RPS 0.93 1.33 2.43 0.64 1.00 1.35 2.46 -47.68%
P/EPS 9.86 14.92 28.59 8.81 16.12 24.74 58.64 -69.50%
EY 10.14 6.70 3.50 11.34 6.20 4.04 1.71 227.25%
DY 3.50 2.38 1.28 4.06 2.77 2.08 0.94 140.03%
P/NAPS 1.56 1.53 1.45 1.65 1.98 1.79 1.69 -5.19%

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