[LIIHEN] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 16.72%
YoY- 5.21%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 184,908 189,996 169,608 173,022 168,506 145,050 144,510 17.80%
PBT 17,198 25,581 22,046 28,929 22,216 21,221 22,248 -15.73%
Tax -1,879 -6,114 -5,426 -6,810 -3,409 -5,043 -5,229 -49.36%
NP 15,319 19,467 16,620 22,119 18,807 16,178 17,019 -6.75%
-
NP to SH 15,383 19,467 16,620 22,119 18,951 16,178 17,019 -6.49%
-
Tax Rate 10.93% 23.90% 24.61% 23.54% 15.34% 23.76% 23.50% -
Total Cost 169,589 170,529 152,988 150,903 149,699 128,872 127,491 20.88%
-
Net Worth 288,900 282,743 277,668 268,254 264,131 251,981 242,982 12.19%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 14,400 7,200 7,200 7,200 18,000 7,200 7,200 58.53%
Div Payout % 93.61% 36.99% 43.32% 32.55% 94.98% 44.50% 42.31% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 288,900 282,743 277,668 268,254 264,131 251,981 242,982 12.19%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.28% 10.25% 9.80% 12.78% 11.16% 11.15% 11.78% -
ROE 5.32% 6.89% 5.99% 8.25% 7.17% 6.42% 7.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 102.73 105.55 94.23 96.12 93.61 80.58 80.28 17.81%
EPS 8.55 10.82 9.23 12.29 10.53 8.99 9.46 -6.50%
DPS 8.00 4.00 4.00 4.00 10.00 4.00 4.00 58.53%
NAPS 1.605 1.5708 1.5426 1.4903 1.4674 1.3999 1.3499 12.19%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 34.18 35.12 31.35 31.98 31.15 26.81 26.71 17.81%
EPS 2.84 3.60 3.07 4.09 3.50 2.99 3.15 -6.65%
DPS 2.66 1.33 1.33 1.33 3.33 1.33 1.33 58.53%
NAPS 0.534 0.5226 0.5132 0.4958 0.4882 0.4658 0.4491 12.20%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.60 3.68 3.27 3.17 3.19 3.10 3.08 -
P/RPS 3.50 3.49 3.47 3.30 3.41 3.85 3.84 -5.97%
P/EPS 42.12 34.03 35.42 25.80 30.30 34.49 32.58 18.61%
EY 2.37 2.94 2.82 3.88 3.30 2.90 3.07 -15.80%
DY 2.22 1.09 1.22 1.26 3.13 1.29 1.30 42.73%
P/NAPS 2.24 2.34 2.12 2.13 2.17 2.21 2.28 -1.16%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 23/11/17 24/08/17 23/05/17 22/02/17 25/11/16 19/08/16 -
Price 3.21 3.60 3.49 3.20 3.52 3.18 3.38 -
P/RPS 3.12 3.41 3.70 3.33 3.76 3.95 4.21 -18.06%
P/EPS 37.56 33.29 37.80 26.04 33.43 35.38 35.75 3.33%
EY 2.66 3.00 2.65 3.84 2.99 2.83 2.80 -3.35%
DY 2.49 1.11 1.15 1.25 2.84 1.26 1.18 64.29%
P/NAPS 2.00 2.29 2.26 2.15 2.40 2.27 2.50 -13.78%

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