[LIIHEN] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 49.88%
YoY- -50.22%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 578,453 428,913 241,931 749,269 527,095 421,750 237,375 80.98%
PBT 78,002 49,929 25,756 52,552 35,863 28,108 17,371 171.93%
Tax -18,730 -12,205 -6,091 -12,145 -8,956 -6,301 -4,148 172.94%
NP 59,272 37,724 19,665 40,407 26,907 21,807 13,223 171.61%
-
NP to SH 57,962 36,776 18,975 37,702 25,154 20,073 12,223 181.98%
-
Tax Rate 24.01% 24.44% 23.65% 23.11% 24.97% 22.42% 23.88% -
Total Cost 519,181 391,189 222,266 708,862 500,188 399,943 224,152 74.96%
-
Net Worth 480,599 469,799 453,599 441,000 435,600 430,200 426,599 8.26%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 20,897 4,500 7,200 14,400 8,100 5,400 5,400 146.28%
Div Payout % 36.05% 12.24% 37.94% 38.19% 32.20% 26.90% 44.18% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 480,599 469,799 453,599 441,000 435,600 430,200 426,599 8.26%
NOSH 540,000 180,000 180,000 180,000 180,000 180,000 180,000 107.86%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 10.25% 8.80% 8.13% 5.39% 5.10% 5.17% 5.57% -
ROE 12.06% 7.83% 4.18% 8.55% 5.77% 4.67% 2.87% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 107.12 238.29 134.41 416.26 292.83 234.31 131.88 -12.93%
EPS 10.73 20.43 10.54 20.95 13.97 11.15 6.79 35.63%
DPS 3.87 2.50 4.00 8.00 4.50 3.00 3.00 18.48%
NAPS 0.89 2.61 2.52 2.45 2.42 2.39 2.37 -47.91%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 107.12 79.43 44.80 138.75 97.61 78.10 43.96 80.98%
EPS 10.73 6.81 3.51 6.98 4.66 3.72 2.26 182.21%
DPS 3.87 0.83 1.33 2.67 1.50 1.00 1.00 146.29%
NAPS 0.89 0.87 0.84 0.8167 0.8067 0.7967 0.79 8.26%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.81 0.965 2.98 2.91 3.04 3.13 3.62 -
P/RPS 0.76 0.40 2.22 0.70 1.04 1.34 2.75 -57.53%
P/EPS 7.55 4.72 28.27 13.89 21.75 28.07 53.31 -72.79%
EY 13.25 21.17 3.54 7.20 4.60 3.56 1.88 267.16%
DY 4.78 2.59 1.34 2.75 1.48 0.96 0.83 220.94%
P/NAPS 0.91 0.37 1.18 1.19 1.26 1.31 1.53 -29.25%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 21/02/22 29/11/21 27/08/21 27/05/21 -
Price 0.835 0.90 3.00 3.10 2.86 3.21 3.38 -
P/RPS 0.78 0.38 2.23 0.74 0.98 1.37 2.56 -54.68%
P/EPS 7.78 4.41 28.46 14.80 20.47 28.78 49.78 -70.95%
EY 12.85 22.70 3.51 6.76 4.89 3.47 2.01 244.07%
DY 4.63 2.78 1.33 2.58 1.57 0.93 0.89 199.93%
P/NAPS 0.94 0.34 1.19 1.27 1.18 1.34 1.43 -24.37%

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