[LIIHEN] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -69.81%
YoY- 5.21%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 717,535 532,626 342,631 173,022 623,460 454,953 309,903 74.74%
PBT 93,754 76,557 50,975 28,929 93,574 71,355 50,103 51.67%
Tax -22,198 -18,350 -12,235 -6,810 -20,444 -17,035 -11,992 50.58%
NP 71,556 58,207 38,740 22,119 73,130 54,320 38,111 52.01%
-
NP to SH 71,620 58,207 38,740 22,119 73,275 54,320 38,111 52.10%
-
Tax Rate 23.68% 23.97% 24.00% 23.54% 21.85% 23.87% 23.93% -
Total Cost 645,979 474,419 303,891 150,903 550,330 400,633 271,792 77.81%
-
Net Worth 288,900 282,743 277,668 268,254 264,131 251,981 242,982 12.19%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 36,000 21,600 14,400 7,200 39,600 21,600 14,400 83.89%
Div Payout % 50.27% 37.11% 37.17% 32.55% 54.04% 39.76% 37.78% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 288,900 282,743 277,668 268,254 264,131 251,981 242,982 12.19%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.97% 10.93% 11.31% 12.78% 11.73% 11.94% 12.30% -
ROE 24.79% 20.59% 13.95% 8.25% 27.74% 21.56% 15.68% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 398.63 295.90 190.35 96.12 346.37 252.75 172.17 74.74%
EPS 39.79 32.34 21.52 12.29 40.71 30.18 21.17 52.12%
DPS 20.00 12.00 8.00 4.00 22.00 12.00 8.00 83.89%
NAPS 1.605 1.5708 1.5426 1.4903 1.4674 1.3999 1.3499 12.19%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 132.63 98.45 63.33 31.98 115.24 84.09 57.28 74.75%
EPS 13.24 10.76 7.16 4.09 13.54 10.04 7.04 52.18%
DPS 6.65 3.99 2.66 1.33 7.32 3.99 2.66 83.89%
NAPS 0.534 0.5226 0.5132 0.4958 0.4882 0.4658 0.4491 12.20%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.60 3.68 3.27 3.17 3.19 3.10 3.08 -
P/RPS 0.90 1.24 1.72 3.30 0.92 1.23 1.79 -36.69%
P/EPS 9.05 11.38 15.19 25.80 7.84 10.27 14.55 -27.07%
EY 11.05 8.79 6.58 3.88 12.76 9.73 6.87 37.16%
DY 5.56 3.26 2.45 1.26 6.90 3.87 2.60 65.75%
P/NAPS 2.24 2.34 2.12 2.13 2.17 2.21 2.28 -1.16%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 23/11/17 24/08/17 23/05/17 22/02/17 25/11/16 19/08/16 -
Price 3.21 3.60 3.49 3.20 3.52 3.18 3.38 -
P/RPS 0.81 1.22 1.83 3.33 1.02 1.26 1.96 -44.42%
P/EPS 8.07 11.13 16.22 26.04 8.65 10.54 15.96 -36.45%
EY 12.40 8.98 6.17 3.84 11.56 9.49 6.26 57.52%
DY 6.23 3.33 2.29 1.25 6.25 3.77 2.37 90.13%
P/NAPS 2.00 2.29 2.26 2.15 2.40 2.27 2.50 -13.78%

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