[LIIHEN] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 17.13%
YoY- 20.33%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 190,406 193,764 184,908 189,996 169,608 173,022 168,506 8.51%
PBT 17,232 11,141 17,198 25,581 22,046 28,929 22,216 -15.61%
Tax -4,137 -3,007 -1,879 -6,114 -5,426 -6,810 -3,409 13.81%
NP 13,095 8,134 15,319 19,467 16,620 22,119 18,807 -21.49%
-
NP to SH 12,891 8,134 15,383 19,467 16,620 22,119 18,951 -22.70%
-
Tax Rate 24.01% 26.99% 10.93% 23.90% 24.61% 23.54% 15.34% -
Total Cost 177,311 185,630 169,589 170,529 152,988 150,903 149,699 11.98%
-
Net Worth 290,897 281,790 288,900 282,743 277,668 268,254 264,131 6.66%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 6,300 4,500 14,400 7,200 7,200 7,200 18,000 -50.43%
Div Payout % 48.87% 55.32% 93.61% 36.99% 43.32% 32.55% 94.98% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 290,897 281,790 288,900 282,743 277,668 268,254 264,131 6.66%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.88% 4.20% 8.28% 10.25% 9.80% 12.78% 11.16% -
ROE 4.43% 2.89% 5.32% 6.89% 5.99% 8.25% 7.17% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 105.78 107.65 102.73 105.55 94.23 96.12 93.61 8.51%
EPS 7.16 4.52 8.55 10.82 9.23 12.29 10.53 -22.72%
DPS 3.50 2.50 8.00 4.00 4.00 4.00 10.00 -50.43%
NAPS 1.6161 1.5655 1.605 1.5708 1.5426 1.4903 1.4674 6.66%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 35.26 35.88 34.24 35.18 31.41 32.04 31.20 8.52%
EPS 2.39 1.51 2.85 3.61 3.08 4.10 3.51 -22.65%
DPS 1.17 0.83 2.67 1.33 1.33 1.33 3.33 -50.30%
NAPS 0.5387 0.5218 0.535 0.5236 0.5142 0.4968 0.4891 6.67%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.41 2.67 3.60 3.68 3.27 3.17 3.19 -
P/RPS 2.28 2.48 3.50 3.49 3.47 3.30 3.41 -23.59%
P/EPS 33.65 59.09 42.12 34.03 35.42 25.80 30.30 7.26%
EY 2.97 1.69 2.37 2.94 2.82 3.88 3.30 -6.80%
DY 1.45 0.94 2.22 1.09 1.22 1.26 3.13 -40.21%
P/NAPS 1.49 1.71 2.24 2.34 2.12 2.13 2.17 -22.22%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 24/05/18 22/02/18 23/11/17 24/08/17 23/05/17 22/02/17 -
Price 2.89 2.65 3.21 3.60 3.49 3.20 3.52 -
P/RPS 2.73 2.46 3.12 3.41 3.70 3.33 3.76 -19.26%
P/EPS 40.35 58.64 37.56 33.29 37.80 26.04 33.43 13.40%
EY 2.48 1.71 2.66 3.00 2.65 3.84 2.99 -11.75%
DY 1.21 0.94 2.49 1.11 1.15 1.25 2.84 -43.46%
P/NAPS 1.79 1.69 2.00 2.29 2.26 2.15 2.40 -17.80%

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