[LIIHEN] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
18-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 30.07%
YoY- -3.34%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 527,095 421,750 237,375 931,378 648,603 346,541 205,208 87.44%
PBT 35,863 28,108 17,371 102,348 77,788 40,317 26,128 23.48%
Tax -8,956 -6,301 -4,148 -23,824 -17,914 -10,713 -6,428 24.72%
NP 26,907 21,807 13,223 78,524 59,874 29,604 19,700 23.07%
-
NP to SH 25,154 20,073 12,223 75,744 58,235 29,370 19,833 17.15%
-
Tax Rate 24.97% 22.42% 23.88% 23.28% 23.03% 26.57% 24.60% -
Total Cost 500,188 399,943 224,152 852,854 588,729 316,937 185,508 93.60%
-
Net Worth 435,600 430,200 426,599 421,199 408,599 397,800 387,000 8.19%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 8,100 5,400 5,400 34,200 18,000 9,000 4,500 47.91%
Div Payout % 32.20% 26.90% 44.18% 45.15% 30.91% 30.64% 22.69% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 435,600 430,200 426,599 421,199 408,599 397,800 387,000 8.19%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.10% 5.17% 5.57% 8.43% 9.23% 8.54% 9.60% -
ROE 5.77% 4.67% 2.87% 17.98% 14.25% 7.38% 5.12% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 292.83 234.31 131.88 517.43 360.34 192.52 114.00 87.45%
EPS 13.97 11.15 6.79 42.08 32.35 16.32 11.02 17.11%
DPS 4.50 3.00 3.00 19.00 10.00 5.00 2.50 47.91%
NAPS 2.42 2.39 2.37 2.34 2.27 2.21 2.15 8.19%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 97.43 77.96 43.88 172.16 119.89 64.05 37.93 87.45%
EPS 4.65 3.71 2.26 14.00 10.76 5.43 3.67 17.07%
DPS 1.50 1.00 1.00 6.32 3.33 1.66 0.83 48.31%
NAPS 0.8052 0.7952 0.7885 0.7785 0.7553 0.7353 0.7153 8.20%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.04 3.13 3.62 3.98 3.28 2.43 1.94 -
P/RPS 1.04 1.34 2.75 0.77 0.91 1.26 1.70 -27.91%
P/EPS 21.75 28.07 53.31 9.46 10.14 14.89 17.61 15.10%
EY 4.60 3.56 1.88 10.57 9.86 6.71 5.68 -13.10%
DY 1.48 0.96 0.83 4.77 3.05 2.06 1.29 9.58%
P/NAPS 1.26 1.31 1.53 1.70 1.44 1.10 0.90 25.12%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 27/08/21 27/05/21 18/02/21 16/11/20 17/08/20 22/06/20 -
Price 2.86 3.21 3.38 3.96 4.38 3.10 2.42 -
P/RPS 0.98 1.37 2.56 0.77 1.22 1.61 2.12 -40.18%
P/EPS 20.47 28.78 49.78 9.41 13.54 19.00 21.96 -4.57%
EY 4.89 3.47 2.01 10.63 7.39 5.26 4.55 4.91%
DY 1.57 0.93 0.89 4.80 2.28 1.61 1.03 32.41%
P/NAPS 1.18 1.34 1.43 1.69 1.93 1.40 1.13 2.92%

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