[LIIHEN] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 4.36%
YoY- 8.49%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 759,074 738,276 717,534 701,132 656,186 631,088 623,460 14.06%
PBT 71,152 75,966 93,754 98,911 94,551 94,614 93,472 -16.67%
Tax -15,137 -16,426 -20,229 -20,190 -19,119 -20,491 -20,444 -18.20%
NP 56,015 59,540 73,525 78,721 75,432 74,123 73,028 -16.24%
-
NP to SH 55,875 59,604 73,589 78,721 75,432 74,267 73,172 -16.49%
-
Tax Rate 21.27% 21.62% 21.58% 20.41% 20.22% 21.66% 21.87% -
Total Cost 703,059 678,736 644,009 622,411 580,754 556,965 550,432 17.77%
-
Net Worth 290,897 281,790 288,900 282,743 277,668 268,254 264,131 6.66%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 32,400 33,300 36,000 39,595 39,595 39,600 39,600 -12.55%
Div Payout % 57.99% 55.87% 48.92% 50.30% 52.49% 53.32% 54.12% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 290,897 281,790 288,900 282,743 277,668 268,254 264,131 6.66%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.38% 8.06% 10.25% 11.23% 11.50% 11.75% 11.71% -
ROE 19.21% 21.15% 25.47% 27.84% 27.17% 27.69% 27.70% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 421.71 410.15 398.63 389.52 364.55 350.60 346.37 14.06%
EPS 31.04 33.11 40.88 43.73 41.91 41.26 40.65 -16.49%
DPS 18.00 18.50 20.00 22.00 22.00 22.00 22.00 -12.55%
NAPS 1.6161 1.5655 1.605 1.5708 1.5426 1.4903 1.4674 6.66%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 140.57 136.72 132.88 129.84 121.52 116.87 115.46 14.05%
EPS 10.35 11.04 13.63 14.58 13.97 13.75 13.55 -16.48%
DPS 6.00 6.17 6.67 7.33 7.33 7.33 7.33 -12.52%
NAPS 0.5387 0.5218 0.535 0.5236 0.5142 0.4968 0.4891 6.67%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.41 2.67 3.60 3.68 3.27 3.17 3.19 -
P/RPS 0.57 0.65 0.90 0.94 0.90 0.90 0.92 -27.38%
P/EPS 7.76 8.06 8.81 8.41 7.80 7.68 7.85 -0.76%
EY 12.88 12.40 11.36 11.88 12.82 13.02 12.74 0.73%
DY 7.47 6.93 5.56 5.98 6.73 6.94 6.90 5.44%
P/NAPS 1.49 1.71 2.24 2.34 2.12 2.13 2.17 -22.22%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 24/05/18 22/02/18 23/11/17 24/08/17 23/05/17 22/02/17 -
Price 2.89 2.65 3.21 3.60 3.49 3.20 3.52 -
P/RPS 0.69 0.65 0.81 0.92 0.96 0.91 1.02 -22.99%
P/EPS 9.31 8.00 7.85 8.23 8.33 7.76 8.66 4.95%
EY 10.74 12.50 12.74 12.15 12.01 12.89 11.55 -4.74%
DY 6.23 6.98 6.23 6.11 6.30 6.88 6.25 -0.21%
P/NAPS 1.79 1.69 2.00 2.29 2.26 2.15 2.40 -17.80%

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