[LIIHEN] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -35.79%
YoY- -46.2%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 756,433 753,825 749,269 809,871 1,006,588 963,546 931,379 -12.98%
PBT 74,374 60,937 52,552 60,423 90,138 93,589 102,346 -19.21%
Tax -18,048 -14,087 -12,144 -14,868 -19,413 -21,545 -23,825 -16.94%
NP 56,326 46,850 40,408 45,555 70,725 72,044 78,521 -19.91%
-
NP to SH 55,341 45,389 38,637 42,662 66,446 68,132 75,742 -18.92%
-
Tax Rate 24.27% 23.12% 23.11% 24.61% 21.54% 23.02% 23.28% -
Total Cost 700,107 706,975 708,861 764,316 935,863 891,502 852,858 -12.36%
-
Net Worth 469,799 453,599 441,000 435,600 430,200 426,599 421,199 7.57%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 18,305 16,200 14,400 15,300 21,600 26,100 25,200 -19.24%
Div Payout % 33.08% 35.69% 37.27% 35.86% 32.51% 38.31% 33.27% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 469,799 453,599 441,000 435,600 430,200 426,599 421,199 7.57%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.45% 6.21% 5.39% 5.62% 7.03% 7.48% 8.43% -
ROE 11.78% 10.01% 8.76% 9.79% 15.45% 15.97% 17.98% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 420.24 418.79 416.26 449.93 559.22 535.30 517.43 -12.98%
EPS 30.75 25.22 21.47 23.70 36.91 37.85 42.08 -18.91%
DPS 10.17 9.00 8.00 8.50 12.00 14.50 14.00 -19.23%
NAPS 2.61 2.52 2.45 2.42 2.39 2.37 2.34 7.57%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 139.82 139.34 138.49 149.70 186.06 178.10 172.16 -12.98%
EPS 10.23 8.39 7.14 7.89 12.28 12.59 14.00 -18.91%
DPS 3.38 2.99 2.66 2.83 3.99 4.82 4.66 -19.32%
NAPS 0.8684 0.8384 0.8151 0.8052 0.7952 0.7885 0.7785 7.57%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.965 2.98 2.91 3.04 3.13 3.62 3.98 -
P/RPS 0.23 0.71 0.70 0.68 0.56 0.68 0.77 -55.41%
P/EPS 3.14 11.82 13.56 12.83 8.48 9.56 9.46 -52.15%
EY 31.86 8.46 7.38 7.80 11.79 10.46 10.57 109.08%
DY 10.54 3.02 2.75 2.80 3.83 4.01 3.52 108.16%
P/NAPS 0.37 1.18 1.19 1.26 1.31 1.53 1.70 -63.91%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 21/02/22 29/11/21 27/08/21 27/05/21 18/02/21 -
Price 0.90 3.00 3.10 2.86 3.21 3.38 3.96 -
P/RPS 0.21 0.72 0.74 0.64 0.57 0.63 0.77 -58.04%
P/EPS 2.93 11.90 14.44 12.07 8.70 8.93 9.41 -54.15%
EY 34.16 8.41 6.92 8.29 11.50 11.20 10.63 118.23%
DY 11.30 3.00 2.58 2.97 3.74 4.29 3.54 117.25%
P/NAPS 0.34 1.19 1.27 1.18 1.34 1.43 1.69 -65.76%

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