[LIIHEN] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -9.78%
YoY- -16.7%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 689,692 708,807 668,787 639,328 620,974 639,746 730,883 -3.79%
PBT 66,606 74,946 74,967 79,710 89,296 94,558 101,972 -24.73%
Tax -14,490 -15,683 -15,789 -18,802 -22,206 -23,741 -25,543 -31.49%
NP 52,116 59,263 59,178 60,908 67,090 70,817 76,429 -22.54%
-
NP to SH 50,617 57,728 57,894 59,512 65,960 69,641 74,835 -22.96%
-
Tax Rate 21.75% 20.93% 21.06% 23.59% 24.87% 25.11% 25.05% -
Total Cost 637,576 649,544 609,609 578,420 553,884 568,929 654,454 -1.72%
-
Net Worth 550,799 550,799 545,399 502,200 496,800 491,400 485,999 8.71%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 29,699 32,939 32,939 38,879 38,069 33,155 33,335 -7.41%
Div Payout % 58.68% 57.06% 56.90% 65.33% 57.72% 47.61% 44.55% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 550,799 550,799 545,399 502,200 496,800 491,400 485,999 8.71%
NOSH 540,000 540,000 540,000 540,000 540,000 540,000 540,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 7.56% 8.36% 8.85% 9.53% 10.80% 11.07% 10.46% -
ROE 9.19% 10.48% 10.61% 11.85% 13.28% 14.17% 15.40% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 127.72 131.26 123.85 118.39 115.00 118.47 135.35 -3.79%
EPS 9.37 10.69 10.72 11.02 12.21 12.90 13.86 -22.98%
DPS 5.50 6.10 6.10 7.20 7.05 6.14 6.17 -7.38%
NAPS 1.02 1.02 1.01 0.93 0.92 0.91 0.90 8.71%
Adjusted Per Share Value based on latest NOSH - 540,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 127.48 131.02 123.62 118.17 114.78 118.25 135.10 -3.79%
EPS 9.36 10.67 10.70 11.00 12.19 12.87 13.83 -22.93%
DPS 5.49 6.09 6.09 7.19 7.04 6.13 6.16 -7.39%
NAPS 1.0181 1.0181 1.0081 0.9283 0.9183 0.9083 0.8983 8.71%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.955 0.97 0.945 0.855 0.845 0.83 0.83 -
P/RPS 0.75 0.74 0.76 0.72 0.73 0.70 0.61 14.78%
P/EPS 10.19 9.07 8.81 7.76 6.92 6.44 5.99 42.55%
EY 9.82 11.02 11.35 12.89 14.46 15.54 16.70 -29.83%
DY 5.76 6.29 6.46 8.42 8.34 7.40 7.44 -15.69%
P/NAPS 0.94 0.95 0.94 0.92 0.92 0.91 0.92 1.44%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 31/05/24 23/02/24 30/11/23 29/08/23 25/05/23 20/02/23 -
Price 0.92 1.00 0.99 0.915 0.855 0.835 0.855 -
P/RPS 0.72 0.76 0.80 0.77 0.74 0.70 0.63 9.31%
P/EPS 9.81 9.35 9.23 8.30 7.00 6.47 6.17 36.26%
EY 10.19 10.69 10.83 12.04 14.29 15.44 16.21 -26.63%
DY 5.98 6.10 6.16 7.87 8.25 7.35 7.22 -11.81%
P/NAPS 0.90 0.98 0.98 0.98 0.93 0.92 0.95 -3.54%

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