[LIIHEN] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 40.73%
YoY- 55.24%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 152,429 149,540 186,983 241,931 222,174 105,345 184,375 -11.88%
PBT 23,970 28,072 24,174 25,756 16,689 7,755 10,737 70.56%
Tax -6,813 -6,525 -6,114 -6,091 -3,188 -2,655 -2,153 115.08%
NP 17,157 21,547 18,060 19,665 13,501 5,100 8,584 58.47%
-
NP to SH 16,872 21,186 17,802 18,975 13,483 5,081 7,850 66.31%
-
Tax Rate 28.42% 23.24% 25.29% 23.65% 19.10% 34.24% 20.05% -
Total Cost 135,272 127,993 168,923 222,266 208,673 100,245 175,791 -15.98%
-
Net Worth 485,999 480,599 469,799 453,599 441,000 435,600 430,200 8.44%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 16,739 7,290 2,105 7,200 6,300 2,700 - -
Div Payout % 99.22% 34.41% 11.83% 37.94% 46.73% 53.14% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 485,999 480,599 469,799 453,599 441,000 435,600 430,200 8.44%
NOSH 540,000 540,000 180,000 180,000 180,000 180,000 180,000 107.59%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 11.26% 14.41% 9.66% 8.13% 6.08% 4.84% 4.66% -
ROE 3.47% 4.41% 3.79% 4.18% 3.06% 1.17% 1.82% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 28.23 27.69 103.88 134.41 123.43 58.53 102.43 -57.55%
EPS 3.12 3.92 9.89 10.54 7.49 2.82 4.36 -19.94%
DPS 3.10 1.35 1.17 4.00 3.50 1.50 0.00 -
NAPS 0.90 0.89 2.61 2.52 2.45 2.42 2.39 -47.76%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 28.17 27.64 34.56 44.72 41.07 19.47 34.08 -11.89%
EPS 3.12 3.92 3.29 3.51 2.49 0.94 1.45 66.43%
DPS 3.09 1.35 0.39 1.33 1.16 0.50 0.00 -
NAPS 0.8983 0.8883 0.8684 0.8384 0.8151 0.8052 0.7952 8.44%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.83 0.81 0.965 2.98 2.91 3.04 3.13 -
P/RPS 2.94 2.92 0.93 2.22 2.36 5.19 3.06 -2.62%
P/EPS 26.56 20.65 9.76 28.27 38.85 107.70 71.77 -48.36%
EY 3.76 4.84 10.25 3.54 2.57 0.93 1.39 93.78%
DY 3.73 1.67 1.21 1.34 1.20 0.49 0.00 -
P/NAPS 0.92 0.91 0.37 1.18 1.19 1.26 1.31 -20.93%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 20/02/23 24/11/22 25/08/22 26/05/22 21/02/22 29/11/21 27/08/21 -
Price 0.855 0.835 0.90 3.00 3.10 2.86 3.21 -
P/RPS 3.03 3.02 0.87 2.23 2.51 4.89 3.13 -2.13%
P/EPS 27.36 21.28 9.10 28.46 41.39 101.32 73.61 -48.21%
EY 3.65 4.70 10.99 3.51 2.42 0.99 1.36 92.77%
DY 3.63 1.62 1.30 1.33 1.13 0.52 0.00 -
P/NAPS 0.95 0.94 0.34 1.19 1.27 1.18 1.34 -20.44%

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