[LIIHEN] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -6.52%
YoY- 0.57%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 769,311 759,074 738,276 717,534 701,132 656,186 631,088 14.10%
PBT 66,067 71,152 75,966 93,754 98,911 94,551 94,614 -21.27%
Tax -13,689 -15,137 -16,426 -20,229 -20,190 -19,119 -20,491 -23.56%
NP 52,378 56,015 59,540 73,525 78,721 75,432 74,123 -20.64%
-
NP to SH 51,675 55,875 59,604 73,589 78,721 75,432 74,267 -21.46%
-
Tax Rate 20.72% 21.27% 21.62% 21.58% 20.41% 20.22% 21.66% -
Total Cost 716,933 703,059 678,736 644,009 622,411 580,754 556,965 18.31%
-
Net Worth 295,199 290,897 281,790 288,900 282,743 277,668 268,254 6.58%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 31,500 32,400 33,300 36,000 39,595 39,595 39,600 -14.13%
Div Payout % 60.96% 57.99% 55.87% 48.92% 50.30% 52.49% 53.32% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 295,199 290,897 281,790 288,900 282,743 277,668 268,254 6.58%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.81% 7.38% 8.06% 10.25% 11.23% 11.50% 11.75% -
ROE 17.51% 19.21% 21.15% 25.47% 27.84% 27.17% 27.69% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 427.40 421.71 410.15 398.63 389.52 364.55 350.60 14.10%
EPS 28.71 31.04 33.11 40.88 43.73 41.91 41.26 -21.45%
DPS 17.50 18.00 18.50 20.00 22.00 22.00 22.00 -14.13%
NAPS 1.64 1.6161 1.5655 1.605 1.5708 1.5426 1.4903 6.58%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 142.47 140.57 136.72 132.88 129.84 121.52 116.87 14.10%
EPS 9.57 10.35 11.04 13.63 14.58 13.97 13.75 -21.44%
DPS 5.83 6.00 6.17 6.67 7.33 7.33 7.33 -14.14%
NAPS 0.5467 0.5387 0.5218 0.535 0.5236 0.5142 0.4968 6.58%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.01 2.41 2.67 3.60 3.68 3.27 3.17 -
P/RPS 0.70 0.57 0.65 0.90 0.94 0.90 0.90 -15.41%
P/EPS 10.48 7.76 8.06 8.81 8.41 7.80 7.68 23.00%
EY 9.54 12.88 12.40 11.36 11.88 12.82 13.02 -18.70%
DY 5.81 7.47 6.93 5.56 5.98 6.73 6.94 -11.16%
P/NAPS 1.84 1.49 1.71 2.24 2.34 2.12 2.13 -9.28%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 23/08/18 24/05/18 22/02/18 23/11/17 24/08/17 23/05/17 -
Price 3.25 2.89 2.65 3.21 3.60 3.49 3.20 -
P/RPS 0.76 0.69 0.65 0.81 0.92 0.96 0.91 -11.30%
P/EPS 11.32 9.31 8.00 7.85 8.23 8.33 7.76 28.59%
EY 8.83 10.74 12.50 12.74 12.15 12.01 12.89 -22.27%
DY 5.38 6.23 6.98 6.23 6.11 6.30 6.88 -15.10%
P/NAPS 1.98 1.79 1.69 2.00 2.29 2.26 2.15 -5.33%

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