[LIIHEN] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 4.37%
YoY- -30.44%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 149,096 190,814 181,888 167,894 168,211 150,794 152,429 -1.46%
PBT 10,572 18,321 19,227 18,486 18,912 18,342 23,970 -42.08%
Tax -3,386 -4,183 -3,800 -3,121 -4,579 -4,289 -6,813 -37.28%
NP 7,186 14,138 15,427 15,365 14,333 14,053 17,157 -44.04%
-
NP to SH 7,010 13,615 15,254 14,738 14,121 13,781 16,872 -44.34%
-
Tax Rate 32.03% 22.83% 19.76% 16.88% 24.21% 23.38% 28.42% -
Total Cost 141,910 176,676 166,461 152,529 153,878 136,741 135,272 3.24%
-
Net Worth 550,799 550,799 545,399 502,200 496,800 491,400 485,999 8.71%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 3,779 7,019 10,800 8,100 7,019 7,019 16,739 -62.95%
Div Payout % 53.92% 51.56% 70.80% 54.96% 49.71% 50.94% 99.22% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 550,799 550,799 545,399 502,200 496,800 491,400 485,999 8.71%
NOSH 540,000 540,000 540,000 540,000 540,000 540,000 540,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 4.82% 7.41% 8.48% 9.15% 8.52% 9.32% 11.26% -
ROE 1.27% 2.47% 2.80% 2.93% 2.84% 2.80% 3.47% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 27.61 35.34 33.68 31.09 31.15 27.92 28.23 -1.47%
EPS 1.30 2.52 2.82 2.73 2.62 2.55 3.12 -44.24%
DPS 0.70 1.30 2.00 1.50 1.30 1.30 3.10 -62.95%
NAPS 1.02 1.02 1.01 0.93 0.92 0.91 0.90 8.71%
Adjusted Per Share Value based on latest NOSH - 540,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 27.61 35.34 33.68 31.09 31.15 27.92 28.23 -1.47%
EPS 1.30 2.52 2.82 2.73 2.62 2.55 3.12 -44.24%
DPS 0.70 1.30 2.00 1.50 1.30 1.30 3.10 -62.95%
NAPS 1.02 1.02 1.01 0.93 0.92 0.91 0.90 8.71%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.955 0.97 0.945 0.855 0.845 0.83 0.83 -
P/RPS 3.46 2.75 2.81 2.75 2.71 2.97 2.94 11.47%
P/EPS 73.57 38.47 33.45 31.33 32.31 32.52 26.56 97.35%
EY 1.36 2.60 2.99 3.19 3.09 3.07 3.76 -49.26%
DY 0.73 1.34 2.12 1.75 1.54 1.57 3.73 -66.32%
P/NAPS 0.94 0.95 0.94 0.92 0.92 0.91 0.92 1.44%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 31/05/24 23/02/24 30/11/23 29/08/23 25/05/23 20/02/23 -
Price 0.92 1.00 0.99 0.915 0.855 0.835 0.855 -
P/RPS 3.33 2.83 2.94 2.94 2.74 2.99 3.03 6.50%
P/EPS 70.87 39.66 35.05 33.53 32.70 32.72 27.36 88.71%
EY 1.41 2.52 2.85 2.98 3.06 3.06 3.65 -46.98%
DY 0.76 1.30 2.02 1.64 1.52 1.56 3.63 -64.77%
P/NAPS 0.90 0.98 0.98 0.98 0.93 0.92 0.95 -3.54%

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