[LIIHEN] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -0.55%
YoY- 35.61%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 875,627 786,062 838,534 836,621 826,412 814,148 810,749 5.25%
PBT 106,277 98,544 108,859 105,934 102,308 93,067 85,796 15.29%
Tax -25,312 -25,399 -26,955 -26,503 -22,363 -19,742 -18,038 25.26%
NP 80,965 73,145 81,904 79,431 79,945 73,325 67,758 12.56%
-
NP to SH 79,297 72,264 80,948 78,364 78,797 72,232 66,903 11.96%
-
Tax Rate 23.82% 25.77% 24.76% 25.02% 21.86% 21.21% 21.02% -
Total Cost 794,662 712,917 756,630 757,190 746,467 740,823 742,991 4.57%
-
Net Worth 408,599 397,800 387,000 374,399 361,799 346,157 339,588 13.08%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 26,100 24,300 26,100 27,900 23,400 22,500 22,500 10.37%
Div Payout % 32.91% 33.63% 32.24% 35.60% 29.70% 31.15% 33.63% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 408,599 397,800 387,000 374,399 361,799 346,157 339,588 13.08%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 9.25% 9.31% 9.77% 9.49% 9.67% 9.01% 8.36% -
ROE 19.41% 18.17% 20.92% 20.93% 21.78% 20.87% 19.70% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 486.46 436.70 465.85 464.79 459.12 452.30 450.42 5.25%
EPS 44.05 40.15 44.97 43.54 43.78 40.13 37.17 11.95%
DPS 14.50 13.50 14.50 15.50 13.00 12.50 12.50 10.37%
NAPS 2.27 2.21 2.15 2.08 2.01 1.9231 1.8866 13.08%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 162.15 145.57 155.28 154.93 153.04 150.77 150.14 5.24%
EPS 14.68 13.38 14.99 14.51 14.59 13.38 12.39 11.93%
DPS 4.83 4.50 4.83 5.17 4.33 4.17 4.17 10.26%
NAPS 0.7567 0.7367 0.7167 0.6933 0.67 0.641 0.6289 13.08%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.28 2.43 1.94 3.07 3.13 2.89 2.60 -
P/RPS 0.67 0.56 0.42 0.66 0.68 0.64 0.58 10.06%
P/EPS 7.45 6.05 4.31 7.05 7.15 7.20 7.00 4.22%
EY 13.43 16.52 23.18 14.18 13.99 13.89 14.30 -4.08%
DY 4.42 5.56 7.47 5.05 4.15 4.33 4.81 -5.46%
P/NAPS 1.44 1.10 0.90 1.48 1.56 1.50 1.38 2.86%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 16/11/20 17/08/20 22/06/20 28/02/20 22/11/19 26/08/19 23/05/19 -
Price 4.38 3.10 2.42 2.90 3.14 2.94 2.74 -
P/RPS 0.90 0.71 0.52 0.62 0.68 0.65 0.61 29.50%
P/EPS 9.94 7.72 5.38 6.66 7.17 7.33 7.37 22.00%
EY 10.06 12.95 18.58 15.01 13.94 13.65 13.57 -18.04%
DY 3.31 4.35 5.99 5.34 4.14 4.25 4.56 -19.18%
P/NAPS 1.93 1.40 1.13 1.39 1.56 1.53 1.45 20.93%

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