[LIIHEN] QoQ Quarter Result on 30-Jun-2022 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -6.18%
YoY- 126.78%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 150,794 152,429 149,540 186,983 241,931 222,174 105,345 27.04%
PBT 18,342 23,970 28,072 24,174 25,756 16,689 7,755 77.61%
Tax -4,289 -6,813 -6,525 -6,114 -6,091 -3,188 -2,655 37.71%
NP 14,053 17,157 21,547 18,060 19,665 13,501 5,100 96.66%
-
NP to SH 13,781 16,872 21,186 17,802 18,975 13,483 5,081 94.60%
-
Tax Rate 23.38% 28.42% 23.24% 25.29% 23.65% 19.10% 34.24% -
Total Cost 136,741 135,272 127,993 168,923 222,266 208,673 100,245 23.01%
-
Net Worth 491,400 485,999 480,599 469,799 453,599 441,000 435,600 8.37%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 7,019 16,739 7,290 2,105 7,200 6,300 2,700 89.17%
Div Payout % 50.94% 99.22% 34.41% 11.83% 37.94% 46.73% 53.14% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 491,400 485,999 480,599 469,799 453,599 441,000 435,600 8.37%
NOSH 540,000 540,000 540,000 180,000 180,000 180,000 180,000 108.14%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 9.32% 11.26% 14.41% 9.66% 8.13% 6.08% 4.84% -
ROE 2.80% 3.47% 4.41% 3.79% 4.18% 3.06% 1.17% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 27.92 28.23 27.69 103.88 134.41 123.43 58.53 -38.97%
EPS 2.55 3.12 3.92 9.89 10.54 7.49 2.82 -6.49%
DPS 1.30 3.10 1.35 1.17 4.00 3.50 1.50 -9.10%
NAPS 0.91 0.90 0.89 2.61 2.52 2.45 2.42 -47.93%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 27.87 28.17 27.64 34.56 44.72 41.07 19.47 27.04%
EPS 2.55 3.12 3.92 3.29 3.51 2.49 0.94 94.62%
DPS 1.30 3.09 1.35 0.39 1.33 1.16 0.50 89.19%
NAPS 0.9083 0.8983 0.8883 0.8684 0.8384 0.8151 0.8052 8.37%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.83 0.83 0.81 0.965 2.98 2.91 3.04 -
P/RPS 2.97 2.94 2.92 0.93 2.22 2.36 5.19 -31.09%
P/EPS 32.52 26.56 20.65 9.76 28.27 38.85 107.70 -55.02%
EY 3.07 3.76 4.84 10.25 3.54 2.57 0.93 121.86%
DY 1.57 3.73 1.67 1.21 1.34 1.20 0.49 117.49%
P/NAPS 0.91 0.92 0.91 0.37 1.18 1.19 1.26 -19.51%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 20/02/23 24/11/22 25/08/22 26/05/22 21/02/22 29/11/21 -
Price 0.835 0.855 0.835 0.90 3.00 3.10 2.86 -
P/RPS 2.99 3.03 3.02 0.87 2.23 2.51 4.89 -27.98%
P/EPS 32.72 27.36 21.28 9.10 28.46 41.39 101.32 -52.96%
EY 3.06 3.65 4.70 10.99 3.51 2.42 0.99 112.33%
DY 1.56 3.63 1.62 1.30 1.33 1.13 0.52 108.14%
P/NAPS 0.92 0.95 0.94 0.34 1.19 1.27 1.18 -15.30%

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