[LIIHEN] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 11.83%
YoY- -21.47%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 826,412 814,148 810,749 801,218 769,311 759,074 738,276 7.80%
PBT 102,308 93,067 85,796 73,734 66,067 71,152 75,966 21.93%
Tax -22,363 -19,742 -18,038 -15,069 -13,689 -15,137 -16,426 22.81%
NP 79,945 73,325 67,758 58,665 52,378 56,015 59,540 21.68%
-
NP to SH 78,797 72,232 66,903 57,788 51,675 55,875 59,604 20.43%
-
Tax Rate 21.86% 21.21% 21.02% 20.44% 20.72% 21.27% 21.62% -
Total Cost 746,467 740,823 742,991 742,553 716,933 703,059 678,736 6.54%
-
Net Worth 361,799 346,157 339,588 309,600 295,199 290,897 281,790 18.11%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 23,400 22,500 22,500 20,700 31,500 32,400 33,300 -20.94%
Div Payout % 29.70% 31.15% 33.63% 35.82% 60.96% 57.99% 55.87% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 361,799 346,157 339,588 309,600 295,199 290,897 281,790 18.11%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.67% 9.01% 8.36% 7.32% 6.81% 7.38% 8.06% -
ROE 21.78% 20.87% 19.70% 18.67% 17.51% 19.21% 21.15% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 459.12 452.30 450.42 445.12 427.40 421.71 410.15 7.80%
EPS 43.78 40.13 37.17 32.10 28.71 31.04 33.11 20.44%
DPS 13.00 12.50 12.50 11.50 17.50 18.00 18.50 -20.94%
NAPS 2.01 1.9231 1.8866 1.72 1.64 1.6161 1.5655 18.11%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 153.04 150.77 150.14 148.37 142.47 140.57 136.72 7.80%
EPS 14.59 13.38 12.39 10.70 9.57 10.35 11.04 20.40%
DPS 4.33 4.17 4.17 3.83 5.83 6.00 6.17 -21.01%
NAPS 0.67 0.641 0.6289 0.5733 0.5467 0.5387 0.5218 18.11%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.13 2.89 2.60 2.60 3.01 2.41 2.67 -
P/RPS 0.68 0.64 0.58 0.58 0.70 0.57 0.65 3.05%
P/EPS 7.15 7.20 7.00 8.10 10.48 7.76 8.06 -7.66%
EY 13.99 13.89 14.30 12.35 9.54 12.88 12.40 8.36%
DY 4.15 4.33 4.81 4.42 5.81 7.47 6.93 -28.93%
P/NAPS 1.56 1.50 1.38 1.51 1.84 1.49 1.71 -5.93%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 26/08/19 23/05/19 21/02/19 22/11/18 23/08/18 24/05/18 -
Price 3.14 2.94 2.74 2.83 3.25 2.89 2.65 -
P/RPS 0.68 0.65 0.61 0.64 0.76 0.69 0.65 3.05%
P/EPS 7.17 7.33 7.37 8.81 11.32 9.31 8.00 -7.03%
EY 13.94 13.65 13.57 11.34 8.83 10.74 12.50 7.53%
DY 4.14 4.25 4.56 4.06 5.38 6.23 6.98 -29.38%
P/NAPS 1.56 1.53 1.45 1.65 1.98 1.79 1.69 -5.19%

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