[LIIHEN] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 18.43%
YoY- -21.57%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 193,805 203,295 216,815 200,233 190,406 193,764 184,908 3.19%
PBT 24,503 23,203 24,865 20,496 17,232 11,141 17,198 26.69%
Tax -5,841 -5,976 -3,259 -4,666 -4,137 -3,007 -1,879 113.43%
NP 18,662 17,227 21,606 15,830 13,095 8,134 15,319 14.10%
-
NP to SH 18,220 17,249 21,496 15,267 12,891 8,134 15,383 11.97%
-
Tax Rate 23.84% 25.76% 13.11% 22.77% 24.01% 26.99% 10.93% -
Total Cost 175,143 186,068 195,209 184,403 177,311 185,630 169,589 2.17%
-
Net Worth 346,157 339,588 309,600 295,199 290,897 281,790 288,900 12.84%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 6,300 6,300 3,600 6,300 6,300 4,500 14,400 -42.45%
Div Payout % 34.58% 36.52% 16.75% 41.27% 48.87% 55.32% 93.61% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 346,157 339,588 309,600 295,199 290,897 281,790 288,900 12.84%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.63% 8.47% 9.97% 7.91% 6.88% 4.20% 8.28% -
ROE 5.26% 5.08% 6.94% 5.17% 4.43% 2.89% 5.32% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 107.67 112.94 120.45 111.24 105.78 107.65 102.73 3.18%
EPS 10.12 9.58 11.94 8.48 7.16 4.52 8.55 11.92%
DPS 3.50 3.50 2.00 3.50 3.50 2.50 8.00 -42.45%
NAPS 1.9231 1.8866 1.72 1.64 1.6161 1.5655 1.605 12.84%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 35.89 37.65 40.15 37.08 35.26 35.88 34.24 3.19%
EPS 3.37 3.19 3.98 2.83 2.39 1.51 2.85 11.85%
DPS 1.17 1.17 0.67 1.17 1.17 0.83 2.67 -42.39%
NAPS 0.641 0.6289 0.5733 0.5467 0.5387 0.5218 0.535 12.84%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.89 2.60 2.60 3.01 2.41 2.67 3.60 -
P/RPS 2.68 2.30 2.16 2.71 2.28 2.48 3.50 -16.34%
P/EPS 28.55 27.13 21.77 35.49 33.65 59.09 42.12 -22.89%
EY 3.50 3.69 4.59 2.82 2.97 1.69 2.37 29.77%
DY 1.21 1.35 0.77 1.16 1.45 0.94 2.22 -33.34%
P/NAPS 1.50 1.38 1.51 1.84 1.49 1.71 2.24 -23.51%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 23/05/19 21/02/19 22/11/18 23/08/18 24/05/18 22/02/18 -
Price 2.94 2.74 2.83 3.25 2.89 2.65 3.21 -
P/RPS 2.73 2.43 2.35 2.92 2.73 2.46 3.12 -8.53%
P/EPS 29.05 28.59 23.70 38.32 40.35 58.64 37.56 -15.78%
EY 3.44 3.50 4.22 2.61 2.48 1.71 2.66 18.75%
DY 1.19 1.28 0.71 1.08 1.21 0.94 2.49 -38.95%
P/NAPS 1.53 1.45 1.65 1.98 1.79 1.69 2.00 -16.39%

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 1 of 1 comments

ahbah

Collect.

2018-11-22 22:20

Post a Comment