[LIIHEN] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 36.76%
YoY- 35.6%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 648,603 346,541 205,208 836,621 609,597 397,100 203,295 116.26%
PBT 77,788 40,317 26,128 105,934 77,443 47,706 23,203 123.50%
Tax -17,914 -10,713 -6,428 -26,503 -19,104 -11,817 -5,976 107.48%
NP 59,874 29,604 19,700 79,431 58,339 35,889 17,227 128.92%
-
NP to SH 58,235 29,370 19,833 78,364 57,301 35,469 17,249 124.55%
-
Tax Rate 23.03% 26.57% 24.60% 25.02% 24.67% 24.77% 25.76% -
Total Cost 588,729 316,937 185,508 757,190 551,258 361,211 186,068 115.07%
-
Net Worth 408,599 397,800 387,000 374,399 361,799 346,157 339,588 13.08%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 18,000 9,000 4,500 27,900 19,800 12,600 6,300 100.96%
Div Payout % 30.91% 30.64% 22.69% 35.60% 34.55% 35.52% 36.52% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 408,599 397,800 387,000 374,399 361,799 346,157 339,588 13.08%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 9.23% 8.54% 9.60% 9.49% 9.57% 9.04% 8.47% -
ROE 14.25% 7.38% 5.12% 20.93% 15.84% 10.25% 5.08% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 360.34 192.52 114.00 464.79 338.67 220.61 112.94 116.26%
EPS 32.35 16.32 11.02 43.53 31.83 19.71 9.58 124.58%
DPS 10.00 5.00 2.50 15.50 11.00 7.00 3.50 100.96%
NAPS 2.27 2.21 2.15 2.08 2.01 1.9231 1.8866 13.08%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 120.11 64.17 38.00 154.93 112.89 73.54 37.65 116.25%
EPS 10.78 5.44 3.67 14.51 10.61 6.57 3.19 124.69%
DPS 3.33 1.67 0.83 5.17 3.67 2.33 1.17 100.45%
NAPS 0.7567 0.7367 0.7167 0.6933 0.67 0.641 0.6289 13.08%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.28 2.43 1.94 3.07 3.13 2.89 2.60 -
P/RPS 0.91 1.26 1.70 0.66 0.92 1.31 2.30 -46.01%
P/EPS 10.14 14.89 17.61 7.05 9.83 14.67 27.13 -48.01%
EY 9.86 6.71 5.68 14.18 10.17 6.82 3.69 92.21%
DY 3.05 2.06 1.29 5.05 3.51 2.42 1.35 71.92%
P/NAPS 1.44 1.10 0.90 1.48 1.56 1.50 1.38 2.86%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 16/11/20 17/08/20 22/06/20 28/02/20 22/11/19 26/08/19 23/05/19 -
Price 4.38 3.10 2.42 2.90 3.14 2.94 2.74 -
P/RPS 1.22 1.61 2.12 0.62 0.93 1.33 2.43 -36.75%
P/EPS 13.54 19.00 21.96 6.66 9.86 14.92 28.59 -39.15%
EY 7.39 5.26 4.55 15.01 10.14 6.70 3.50 64.35%
DY 2.28 1.61 1.03 5.34 3.50 2.38 1.28 46.78%
P/NAPS 1.93 1.40 1.13 1.39 1.56 1.53 1.45 20.93%

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