[LIIHEN] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -18.32%
YoY- -27.37%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 181,888 167,894 168,211 150,794 152,429 149,540 186,983 -1.81%
PBT 19,227 18,486 18,912 18,342 23,970 28,072 24,174 -14.12%
Tax -3,800 -3,121 -4,579 -4,289 -6,813 -6,525 -6,114 -27.10%
NP 15,427 15,365 14,333 14,053 17,157 21,547 18,060 -9.94%
-
NP to SH 15,254 14,738 14,121 13,781 16,872 21,186 17,802 -9.76%
-
Tax Rate 19.76% 16.88% 24.21% 23.38% 28.42% 23.24% 25.29% -
Total Cost 166,461 152,529 153,878 136,741 135,272 127,993 168,923 -0.97%
-
Net Worth 545,399 502,200 496,800 491,400 485,999 480,599 469,799 10.42%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 10,800 8,100 7,019 7,019 16,739 7,290 2,105 196.58%
Div Payout % 70.80% 54.96% 49.71% 50.94% 99.22% 34.41% 11.83% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 545,399 502,200 496,800 491,400 485,999 480,599 469,799 10.42%
NOSH 540,000 540,000 540,000 540,000 540,000 540,000 180,000 107.59%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 8.48% 9.15% 8.52% 9.32% 11.26% 14.41% 9.66% -
ROE 2.80% 2.93% 2.84% 2.80% 3.47% 4.41% 3.79% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 33.68 31.09 31.15 27.92 28.23 27.69 103.88 -52.70%
EPS 2.82 2.73 2.62 2.55 3.12 3.92 9.89 -56.57%
DPS 2.00 1.50 1.30 1.30 3.10 1.35 1.17 42.82%
NAPS 1.01 0.93 0.92 0.91 0.90 0.89 2.61 -46.80%
Adjusted Per Share Value based on latest NOSH - 540,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 33.62 31.03 31.09 27.87 28.17 27.64 34.56 -1.81%
EPS 2.82 2.72 2.61 2.55 3.12 3.92 3.29 -9.74%
DPS 2.00 1.50 1.30 1.30 3.09 1.35 0.39 196.49%
NAPS 1.0081 0.9283 0.9183 0.9083 0.8983 0.8883 0.8684 10.42%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.945 0.855 0.845 0.83 0.83 0.81 0.965 -
P/RPS 2.81 2.75 2.71 2.97 2.94 2.92 0.93 108.58%
P/EPS 33.45 31.33 32.31 32.52 26.56 20.65 9.76 126.80%
EY 2.99 3.19 3.09 3.07 3.76 4.84 10.25 -55.91%
DY 2.12 1.75 1.54 1.57 3.73 1.67 1.21 45.18%
P/NAPS 0.94 0.92 0.92 0.91 0.92 0.91 0.37 85.87%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 30/11/23 29/08/23 25/05/23 20/02/23 24/11/22 25/08/22 -
Price 0.99 0.915 0.855 0.835 0.855 0.835 0.90 -
P/RPS 2.94 2.94 2.74 2.99 3.03 3.02 0.87 124.69%
P/EPS 35.05 33.53 32.70 32.72 27.36 21.28 9.10 145.11%
EY 2.85 2.98 3.06 3.06 3.65 4.70 10.99 -59.23%
DY 2.02 1.64 1.52 1.56 3.63 1.62 1.30 34.04%
P/NAPS 0.98 0.98 0.93 0.92 0.95 0.94 0.34 102.14%

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