[LIIHEN] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -35.78%
YoY- -17.68%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 241,931 222,174 105,345 184,375 237,375 282,776 302,062 -13.76%
PBT 25,756 16,689 7,755 10,737 17,371 24,560 37,470 -22.13%
Tax -6,091 -3,188 -2,655 -2,153 -4,148 -5,912 -7,200 -10.56%
NP 19,665 13,501 5,100 8,584 13,223 18,648 30,270 -25.00%
-
NP to SH 18,975 13,483 5,081 7,850 12,223 17,508 28,865 -24.41%
-
Tax Rate 23.65% 19.10% 34.24% 20.05% 23.88% 24.07% 19.22% -
Total Cost 222,266 208,673 100,245 175,791 224,152 264,128 271,792 -12.56%
-
Net Worth 453,599 441,000 435,600 430,200 426,599 421,199 408,599 7.22%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 7,200 6,300 2,700 - 5,400 7,200 9,000 -13.83%
Div Payout % 37.94% 46.73% 53.14% - 44.18% 41.12% 31.18% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 453,599 441,000 435,600 430,200 426,599 421,199 408,599 7.22%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 8.13% 6.08% 4.84% 4.66% 5.57% 6.59% 10.02% -
ROE 4.18% 3.06% 1.17% 1.82% 2.87% 4.16% 7.06% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 134.41 123.43 58.53 102.43 131.88 157.10 167.81 -13.76%
EPS 10.54 7.49 2.82 4.36 6.79 9.73 16.04 -24.43%
DPS 4.00 3.50 1.50 0.00 3.00 4.00 5.00 -13.83%
NAPS 2.52 2.45 2.42 2.39 2.37 2.34 2.27 7.22%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 44.72 41.07 19.47 34.08 43.88 52.27 55.83 -13.76%
EPS 3.51 2.49 0.94 1.45 2.26 3.24 5.34 -24.42%
DPS 1.33 1.16 0.50 0.00 1.00 1.33 1.66 -13.74%
NAPS 0.8384 0.8151 0.8052 0.7952 0.7885 0.7785 0.7553 7.21%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.98 2.91 3.04 3.13 3.62 3.98 3.28 -
P/RPS 2.22 2.36 5.19 3.06 2.75 2.53 1.95 9.03%
P/EPS 28.27 38.85 107.70 71.77 53.31 40.92 20.45 24.11%
EY 3.54 2.57 0.93 1.39 1.88 2.44 4.89 -19.39%
DY 1.34 1.20 0.49 0.00 0.83 1.01 1.52 -8.06%
P/NAPS 1.18 1.19 1.26 1.31 1.53 1.70 1.44 -12.44%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 21/02/22 29/11/21 27/08/21 27/05/21 18/02/21 16/11/20 -
Price 3.00 3.10 2.86 3.21 3.38 3.96 4.38 -
P/RPS 2.23 2.51 4.89 3.13 2.56 2.52 2.61 -9.96%
P/EPS 28.46 41.39 101.32 73.61 49.78 40.71 27.31 2.79%
EY 3.51 2.42 0.99 1.36 2.01 2.46 3.66 -2.75%
DY 1.33 1.13 0.52 0.00 0.89 1.01 1.14 10.83%
P/NAPS 1.19 1.27 1.18 1.34 1.43 1.69 1.93 -27.57%

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