[LIIHEN] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -5.84%
YoY- 14.98%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 282,776 302,062 141,333 205,208 227,024 212,497 193,805 28.49%
PBT 24,560 37,470 14,188 26,128 28,491 29,737 24,503 0.15%
Tax -5,912 -7,200 -4,285 -6,428 -7,399 -7,287 -5,841 0.80%
NP 18,648 30,270 9,903 19,700 21,092 22,450 18,662 -0.04%
-
NP to SH 17,508 28,865 9,536 19,833 21,063 21,832 18,220 -2.61%
-
Tax Rate 24.07% 19.22% 30.20% 24.60% 25.97% 24.50% 23.84% -
Total Cost 264,128 271,792 131,430 185,508 205,932 190,047 175,143 31.34%
-
Net Worth 421,199 408,599 397,800 387,000 374,399 361,799 346,157 13.90%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 7,200 9,000 4,500 4,500 8,100 7,200 6,300 9.26%
Div Payout % 41.12% 31.18% 47.19% 22.69% 38.46% 32.98% 34.58% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 421,199 408,599 397,800 387,000 374,399 361,799 346,157 13.90%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.59% 10.02% 7.01% 9.60% 9.29% 10.56% 9.63% -
ROE 4.16% 7.06% 2.40% 5.12% 5.63% 6.03% 5.26% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 157.10 167.81 78.52 114.00 126.12 118.05 107.67 28.49%
EPS 9.73 16.04 5.30 11.02 11.70 12.13 10.12 -2.57%
DPS 4.00 5.00 2.50 2.50 4.50 4.00 3.50 9.26%
NAPS 2.34 2.27 2.21 2.15 2.08 2.01 1.9231 13.90%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 52.37 55.94 26.17 38.00 42.04 39.35 35.89 28.50%
EPS 3.24 5.35 1.77 3.67 3.90 4.04 3.37 -2.57%
DPS 1.33 1.67 0.83 0.83 1.50 1.33 1.17 8.87%
NAPS 0.78 0.7567 0.7367 0.7167 0.6933 0.67 0.641 13.91%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.98 3.28 2.43 1.94 3.07 3.13 2.89 -
P/RPS 2.53 1.95 3.09 1.70 2.43 2.65 2.68 -3.75%
P/EPS 40.92 20.45 45.87 17.61 26.24 25.81 28.55 26.98%
EY 2.44 4.89 2.18 5.68 3.81 3.88 3.50 -21.29%
DY 1.01 1.52 1.03 1.29 1.47 1.28 1.21 -11.29%
P/NAPS 1.70 1.44 1.10 0.90 1.48 1.56 1.50 8.66%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 18/02/21 16/11/20 17/08/20 22/06/20 28/02/20 22/11/19 26/08/19 -
Price 3.96 4.38 3.10 2.42 2.90 3.14 2.94 -
P/RPS 2.52 2.61 3.95 2.12 2.30 2.66 2.73 -5.17%
P/EPS 40.71 27.31 58.52 21.96 24.78 25.89 29.05 25.10%
EY 2.46 3.66 1.71 4.55 4.04 3.86 3.44 -19.95%
DY 1.01 1.14 0.81 1.03 1.55 1.27 1.19 -10.31%
P/NAPS 1.69 1.93 1.40 1.13 1.39 1.56 1.53 6.82%

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