[LIIHEN] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -3.52%
YoY- -2.01%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 302,062 141,333 205,208 227,024 212,497 193,805 203,295 30.11%
PBT 37,470 14,188 26,128 28,491 29,737 24,503 23,203 37.52%
Tax -7,200 -4,285 -6,428 -7,399 -7,287 -5,841 -5,976 13.18%
NP 30,270 9,903 19,700 21,092 22,450 18,662 17,227 45.46%
-
NP to SH 28,865 9,536 19,833 21,063 21,832 18,220 17,249 40.82%
-
Tax Rate 19.22% 30.20% 24.60% 25.97% 24.50% 23.84% 25.76% -
Total Cost 271,792 131,430 185,508 205,932 190,047 175,143 186,068 28.65%
-
Net Worth 408,599 397,800 387,000 374,399 361,799 346,157 339,588 13.08%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 9,000 4,500 4,500 8,100 7,200 6,300 6,300 26.76%
Div Payout % 31.18% 47.19% 22.69% 38.46% 32.98% 34.58% 36.52% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 408,599 397,800 387,000 374,399 361,799 346,157 339,588 13.08%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.02% 7.01% 9.60% 9.29% 10.56% 9.63% 8.47% -
ROE 7.06% 2.40% 5.12% 5.63% 6.03% 5.26% 5.08% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 167.81 78.52 114.00 126.12 118.05 107.67 112.94 30.11%
EPS 16.04 5.30 11.02 11.70 12.13 10.12 9.58 40.86%
DPS 5.00 2.50 2.50 4.50 4.00 3.50 3.50 26.76%
NAPS 2.27 2.21 2.15 2.08 2.01 1.9231 1.8866 13.08%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 55.94 26.17 38.00 42.04 39.35 35.89 37.65 30.11%
EPS 5.35 1.77 3.67 3.90 4.04 3.37 3.19 41.02%
DPS 1.67 0.83 0.83 1.50 1.33 1.17 1.17 26.68%
NAPS 0.7567 0.7367 0.7167 0.6933 0.67 0.641 0.6289 13.08%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.28 2.43 1.94 3.07 3.13 2.89 2.60 -
P/RPS 1.95 3.09 1.70 2.43 2.65 2.68 2.30 -10.39%
P/EPS 20.45 45.87 17.61 26.24 25.81 28.55 27.13 -17.13%
EY 4.89 2.18 5.68 3.81 3.88 3.50 3.69 20.58%
DY 1.52 1.03 1.29 1.47 1.28 1.21 1.35 8.20%
P/NAPS 1.44 1.10 0.90 1.48 1.56 1.50 1.38 2.86%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 16/11/20 17/08/20 22/06/20 28/02/20 22/11/19 26/08/19 23/05/19 -
Price 4.38 3.10 2.42 2.90 3.14 2.94 2.74 -
P/RPS 2.61 3.95 2.12 2.30 2.66 2.73 2.43 4.86%
P/EPS 27.31 58.52 21.96 24.78 25.89 29.05 28.59 -2.99%
EY 3.66 1.71 4.55 4.04 3.86 3.44 3.50 3.01%
DY 1.14 0.81 1.03 1.55 1.27 1.19 1.28 -7.41%
P/NAPS 1.93 1.40 1.13 1.39 1.56 1.53 1.45 20.93%

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