[LIIHEN] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -30.19%
YoY- -38.37%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 222,174 105,345 184,375 237,375 282,776 302,062 141,333 35.08%
PBT 16,689 7,755 10,737 17,371 24,560 37,470 14,188 11.39%
Tax -3,188 -2,655 -2,153 -4,148 -5,912 -7,200 -4,285 -17.84%
NP 13,501 5,100 8,584 13,223 18,648 30,270 9,903 22.88%
-
NP to SH 13,483 5,081 7,850 12,223 17,508 28,865 9,536 25.89%
-
Tax Rate 19.10% 34.24% 20.05% 23.88% 24.07% 19.22% 30.20% -
Total Cost 208,673 100,245 175,791 224,152 264,128 271,792 131,430 35.98%
-
Net Worth 441,000 435,600 430,200 426,599 421,199 408,599 397,800 7.09%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 6,300 2,700 - 5,400 7,200 9,000 4,500 25.06%
Div Payout % 46.73% 53.14% - 44.18% 41.12% 31.18% 47.19% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 441,000 435,600 430,200 426,599 421,199 408,599 397,800 7.09%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 6.08% 4.84% 4.66% 5.57% 6.59% 10.02% 7.01% -
ROE 3.06% 1.17% 1.82% 2.87% 4.16% 7.06% 2.40% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 123.43 58.53 102.43 131.88 157.10 167.81 78.52 35.08%
EPS 7.49 2.82 4.36 6.79 9.73 16.04 5.30 25.85%
DPS 3.50 1.50 0.00 3.00 4.00 5.00 2.50 25.06%
NAPS 2.45 2.42 2.39 2.37 2.34 2.27 2.21 7.09%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 41.14 19.51 34.14 43.96 52.37 55.94 26.17 35.08%
EPS 2.50 0.94 1.45 2.26 3.24 5.35 1.77 25.80%
DPS 1.17 0.50 0.00 1.00 1.33 1.67 0.83 25.64%
NAPS 0.8167 0.8067 0.7967 0.79 0.78 0.7567 0.7367 7.09%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.91 3.04 3.13 3.62 3.98 3.28 2.43 -
P/RPS 2.36 5.19 3.06 2.75 2.53 1.95 3.09 -16.40%
P/EPS 38.85 107.70 71.77 53.31 40.92 20.45 45.87 -10.45%
EY 2.57 0.93 1.39 1.88 2.44 4.89 2.18 11.56%
DY 1.20 0.49 0.00 0.83 1.01 1.52 1.03 10.69%
P/NAPS 1.19 1.26 1.31 1.53 1.70 1.44 1.10 5.36%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 29/11/21 27/08/21 27/05/21 18/02/21 16/11/20 17/08/20 -
Price 3.10 2.86 3.21 3.38 3.96 4.38 3.10 -
P/RPS 2.51 4.89 3.13 2.56 2.52 2.61 3.95 -26.02%
P/EPS 41.39 101.32 73.61 49.78 40.71 27.31 58.52 -20.56%
EY 2.42 0.99 1.36 2.01 2.46 3.66 1.71 25.97%
DY 1.13 0.52 0.00 0.89 1.01 1.14 0.81 24.77%
P/NAPS 1.27 1.18 1.34 1.43 1.69 1.93 1.40 -6.27%

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