[LIIHEN] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -74.69%
YoY- 14.98%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 931,378 648,603 346,541 205,208 836,621 609,597 397,100 76.07%
PBT 102,348 77,788 40,317 26,128 105,934 77,443 47,706 65.95%
Tax -23,824 -17,914 -10,713 -6,428 -26,503 -19,104 -11,817 59.25%
NP 78,524 59,874 29,604 19,700 79,431 58,339 35,889 68.13%
-
NP to SH 75,744 58,235 29,370 19,833 78,364 57,301 35,469 65.45%
-
Tax Rate 23.28% 23.03% 26.57% 24.60% 25.02% 24.67% 24.77% -
Total Cost 852,854 588,729 316,937 185,508 757,190 551,258 361,211 76.85%
-
Net Worth 421,199 408,599 397,800 387,000 374,399 361,799 346,157 13.90%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 34,200 18,000 9,000 4,500 27,900 19,800 12,600 93.99%
Div Payout % 45.15% 30.91% 30.64% 22.69% 35.60% 34.55% 35.52% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 421,199 408,599 397,800 387,000 374,399 361,799 346,157 13.90%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 8.43% 9.23% 8.54% 9.60% 9.49% 9.57% 9.04% -
ROE 17.98% 14.25% 7.38% 5.12% 20.93% 15.84% 10.25% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 517.43 360.34 192.52 114.00 464.79 338.67 220.61 76.07%
EPS 42.08 32.35 16.32 11.02 43.53 31.83 19.71 65.42%
DPS 19.00 10.00 5.00 2.50 15.50 11.00 7.00 93.99%
NAPS 2.34 2.27 2.21 2.15 2.08 2.01 1.9231 13.90%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 172.48 120.11 64.17 38.00 154.93 112.89 73.54 76.07%
EPS 14.03 10.78 5.44 3.67 14.51 10.61 6.57 65.44%
DPS 6.33 3.33 1.67 0.83 5.17 3.67 2.33 94.11%
NAPS 0.78 0.7567 0.7367 0.7167 0.6933 0.67 0.641 13.91%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.98 3.28 2.43 1.94 3.07 3.13 2.89 -
P/RPS 0.77 0.91 1.26 1.70 0.66 0.92 1.31 -29.71%
P/EPS 9.46 10.14 14.89 17.61 7.05 9.83 14.67 -25.26%
EY 10.57 9.86 6.71 5.68 14.18 10.17 6.82 33.74%
DY 4.77 3.05 2.06 1.29 5.05 3.51 2.42 56.88%
P/NAPS 1.70 1.44 1.10 0.90 1.48 1.56 1.50 8.66%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 18/02/21 16/11/20 17/08/20 22/06/20 28/02/20 22/11/19 26/08/19 -
Price 3.96 4.38 3.10 2.42 2.90 3.14 2.94 -
P/RPS 0.77 1.22 1.61 2.12 0.62 0.93 1.33 -30.42%
P/EPS 9.41 13.54 19.00 21.96 6.66 9.86 14.92 -26.35%
EY 10.63 7.39 5.26 4.55 15.01 10.14 6.70 35.84%
DY 4.80 2.28 1.61 1.03 5.34 3.50 2.38 59.28%
P/NAPS 1.69 1.93 1.40 1.13 1.39 1.56 1.53 6.82%

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