[LIIHEN] QoQ Quarter Result on 30-Jun-2019 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 5.63%
YoY- 41.34%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 205,208 227,024 212,497 193,805 203,295 216,815 200,233 1.64%
PBT 26,128 28,491 29,737 24,503 23,203 24,865 20,496 17.55%
Tax -6,428 -7,399 -7,287 -5,841 -5,976 -3,259 -4,666 23.78%
NP 19,700 21,092 22,450 18,662 17,227 21,606 15,830 15.68%
-
NP to SH 19,833 21,063 21,832 18,220 17,249 21,496 15,267 19.03%
-
Tax Rate 24.60% 25.97% 24.50% 23.84% 25.76% 13.11% 22.77% -
Total Cost 185,508 205,932 190,047 175,143 186,068 195,209 184,403 0.39%
-
Net Worth 387,000 374,399 361,799 346,157 339,588 309,600 295,199 19.76%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 4,500 8,100 7,200 6,300 6,300 3,600 6,300 -20.07%
Div Payout % 22.69% 38.46% 32.98% 34.58% 36.52% 16.75% 41.27% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 387,000 374,399 361,799 346,157 339,588 309,600 295,199 19.76%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 9.60% 9.29% 10.56% 9.63% 8.47% 9.97% 7.91% -
ROE 5.12% 5.63% 6.03% 5.26% 5.08% 6.94% 5.17% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 114.00 126.12 118.05 107.67 112.94 120.45 111.24 1.64%
EPS 11.02 11.70 12.13 10.12 9.58 11.94 8.48 19.06%
DPS 2.50 4.50 4.00 3.50 3.50 2.00 3.50 -20.07%
NAPS 2.15 2.08 2.01 1.9231 1.8866 1.72 1.64 19.76%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 37.93 41.96 39.28 35.82 37.58 40.08 37.01 1.64%
EPS 3.67 3.89 4.04 3.37 3.19 3.97 2.82 19.18%
DPS 0.83 1.50 1.33 1.16 1.16 0.67 1.16 -19.98%
NAPS 0.7153 0.692 0.6688 0.6398 0.6277 0.5723 0.5456 19.76%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.94 3.07 3.13 2.89 2.60 2.60 3.01 -
P/RPS 1.70 2.43 2.65 2.68 2.30 2.16 2.71 -26.69%
P/EPS 17.61 26.24 25.81 28.55 27.13 21.77 35.49 -37.29%
EY 5.68 3.81 3.88 3.50 3.69 4.59 2.82 59.42%
DY 1.29 1.47 1.28 1.21 1.35 0.77 1.16 7.33%
P/NAPS 0.90 1.48 1.56 1.50 1.38 1.51 1.84 -37.89%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 22/06/20 28/02/20 22/11/19 26/08/19 23/05/19 21/02/19 22/11/18 -
Price 2.42 2.90 3.14 2.94 2.74 2.83 3.25 -
P/RPS 2.12 2.30 2.66 2.73 2.43 2.35 2.92 -19.20%
P/EPS 21.96 24.78 25.89 29.05 28.59 23.70 38.32 -30.98%
EY 4.55 4.04 3.86 3.44 3.50 4.22 2.61 44.79%
DY 1.03 1.55 1.27 1.19 1.28 0.71 1.08 -3.10%
P/NAPS 1.13 1.39 1.56 1.53 1.45 1.65 1.98 -31.17%

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