[LIIHEN] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 1.5%
YoY- 10.05%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 717,534 701,132 656,186 631,088 623,460 607,170 606,369 11.84%
PBT 93,754 98,911 94,551 94,614 93,472 93,089 90,791 2.15%
Tax -20,229 -20,190 -19,119 -20,491 -20,444 -20,528 -18,946 4.45%
NP 73,525 78,721 75,432 74,123 73,028 72,561 71,845 1.54%
-
NP to SH 73,589 78,721 75,432 74,267 73,172 72,561 71,845 1.60%
-
Tax Rate 21.58% 20.41% 20.22% 21.66% 21.87% 22.05% 20.87% -
Total Cost 644,009 622,411 580,754 556,965 550,432 534,609 534,524 13.18%
-
Net Worth 288,900 282,743 277,668 268,254 264,131 251,981 242,982 12.19%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 36,000 39,595 39,595 39,600 39,600 32,404 30,604 11.40%
Div Payout % 48.92% 50.30% 52.49% 53.32% 54.12% 44.66% 42.60% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 288,900 282,743 277,668 268,254 264,131 251,981 242,982 12.19%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.25% 11.23% 11.50% 11.75% 11.71% 11.95% 11.85% -
ROE 25.47% 27.84% 27.17% 27.69% 27.70% 28.80% 29.57% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 398.63 389.52 364.55 350.60 346.37 337.32 336.87 11.84%
EPS 40.88 43.73 41.91 41.26 40.65 40.31 39.91 1.60%
DPS 20.00 22.00 22.00 22.00 22.00 18.00 17.00 11.41%
NAPS 1.605 1.5708 1.5426 1.4903 1.4674 1.3999 1.3499 12.19%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 132.63 129.60 121.29 116.65 115.24 112.23 112.08 11.84%
EPS 13.60 14.55 13.94 13.73 13.53 13.41 13.28 1.59%
DPS 6.65 7.32 7.32 7.32 7.32 5.99 5.66 11.31%
NAPS 0.534 0.5226 0.5132 0.4958 0.4882 0.4658 0.4491 12.20%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.60 3.68 3.27 3.17 3.19 3.10 3.08 -
P/RPS 0.90 0.94 0.90 0.90 0.92 0.92 0.91 -0.73%
P/EPS 8.81 8.41 7.80 7.68 7.85 7.69 7.72 9.17%
EY 11.36 11.88 12.82 13.02 12.74 13.00 12.96 -8.38%
DY 5.56 5.98 6.73 6.94 6.90 5.81 5.52 0.48%
P/NAPS 2.24 2.34 2.12 2.13 2.17 2.21 2.28 -1.16%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 23/11/17 24/08/17 23/05/17 22/02/17 25/11/16 19/08/16 -
Price 3.21 3.60 3.49 3.20 3.52 3.18 3.38 -
P/RPS 0.81 0.92 0.96 0.91 1.02 0.94 1.00 -13.07%
P/EPS 7.85 8.23 8.33 7.76 8.66 7.89 8.47 -4.92%
EY 12.74 12.15 12.01 12.89 11.55 12.68 11.81 5.16%
DY 6.23 6.11 6.30 6.88 6.25 5.66 5.03 15.28%
P/NAPS 2.00 2.29 2.26 2.15 2.40 2.27 2.50 -13.78%

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