[LIIHEN] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -70.15%
YoY- 112.06%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 836,621 609,597 397,100 203,295 801,219 584,403 384,171 67.77%
PBT 105,934 77,443 47,706 23,203 73,734 48,869 28,374 140.08%
Tax -26,503 -19,104 -11,817 -5,976 -15,068 -11,810 -7,144 139.07%
NP 79,431 58,339 35,889 17,227 58,666 37,059 21,230 140.42%
-
NP to SH 78,364 57,301 35,469 17,249 57,789 36,292 21,026 139.80%
-
Tax Rate 25.02% 24.67% 24.77% 25.76% 20.44% 24.17% 25.18% -
Total Cost 757,190 551,258 361,211 186,068 742,553 547,344 362,941 63.05%
-
Net Worth 374,399 361,799 346,157 339,588 309,600 295,199 290,897 18.26%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 27,900 19,800 12,600 6,300 20,700 16,200 10,800 87.94%
Div Payout % 35.60% 34.55% 35.52% 36.52% 35.82% 44.64% 51.36% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 374,399 361,799 346,157 339,588 309,600 295,199 290,897 18.26%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 9.49% 9.57% 9.04% 8.47% 7.32% 6.34% 5.53% -
ROE 20.93% 15.84% 10.25% 5.08% 18.67% 12.29% 7.23% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 464.79 338.67 220.61 112.94 445.12 324.67 213.43 67.77%
EPS 43.53 31.83 19.71 9.58 32.10 20.16 11.68 139.80%
DPS 15.50 11.00 7.00 3.50 11.50 9.00 6.00 87.94%
NAPS 2.08 2.01 1.9231 1.8866 1.72 1.64 1.6161 18.26%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 154.93 112.89 73.54 37.65 148.37 108.22 71.14 67.77%
EPS 14.51 10.61 6.57 3.19 10.70 6.72 3.89 139.94%
DPS 5.17 3.67 2.33 1.17 3.83 3.00 2.00 88.02%
NAPS 0.6933 0.67 0.641 0.6289 0.5733 0.5467 0.5387 18.26%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.07 3.13 2.89 2.60 2.60 3.01 2.41 -
P/RPS 0.66 0.92 1.31 2.30 0.58 0.93 1.13 -30.05%
P/EPS 7.05 9.83 14.67 27.13 8.10 14.93 20.63 -51.02%
EY 14.18 10.17 6.82 3.69 12.35 6.70 4.85 104.06%
DY 5.05 3.51 2.42 1.35 4.42 2.99 2.49 60.01%
P/NAPS 1.48 1.56 1.50 1.38 1.51 1.84 1.49 -0.44%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 22/11/19 26/08/19 23/05/19 21/02/19 22/11/18 23/08/18 -
Price 2.90 3.14 2.94 2.74 2.83 3.25 2.89 -
P/RPS 0.62 0.93 1.33 2.43 0.64 1.00 1.35 -40.38%
P/EPS 6.66 9.86 14.92 28.59 8.81 16.12 24.74 -58.20%
EY 15.01 10.14 6.70 3.50 11.34 6.20 4.04 139.31%
DY 5.34 3.50 2.38 1.28 4.06 2.77 2.08 87.17%
P/NAPS 1.39 1.56 1.53 1.45 1.65 1.98 1.79 -15.47%

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