[LIIHEN] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -19.0%
YoY- -19.74%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 801,218 769,311 759,074 738,276 717,534 701,132 656,186 14.19%
PBT 73,734 66,067 71,152 75,966 93,754 98,911 94,551 -15.23%
Tax -15,069 -13,689 -15,137 -16,426 -20,229 -20,190 -19,119 -14.63%
NP 58,665 52,378 56,015 59,540 73,525 78,721 75,432 -15.39%
-
NP to SH 57,788 51,675 55,875 59,604 73,589 78,721 75,432 -16.23%
-
Tax Rate 20.44% 20.72% 21.27% 21.62% 21.58% 20.41% 20.22% -
Total Cost 742,553 716,933 703,059 678,736 644,009 622,411 580,754 17.75%
-
Net Worth 309,600 295,199 290,897 281,790 288,900 282,743 277,668 7.50%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 20,700 31,500 32,400 33,300 36,000 39,595 39,595 -35.02%
Div Payout % 35.82% 60.96% 57.99% 55.87% 48.92% 50.30% 52.49% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 309,600 295,199 290,897 281,790 288,900 282,743 277,668 7.50%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.32% 6.81% 7.38% 8.06% 10.25% 11.23% 11.50% -
ROE 18.67% 17.51% 19.21% 21.15% 25.47% 27.84% 27.17% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 445.12 427.40 421.71 410.15 398.63 389.52 364.55 14.19%
EPS 32.10 28.71 31.04 33.11 40.88 43.73 41.91 -16.24%
DPS 11.50 17.50 18.00 18.50 20.00 22.00 22.00 -35.03%
NAPS 1.72 1.64 1.6161 1.5655 1.605 1.5708 1.5426 7.50%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 148.37 142.47 140.57 136.72 132.88 129.84 121.52 14.19%
EPS 10.70 9.57 10.35 11.04 13.63 14.58 13.97 -16.24%
DPS 3.83 5.83 6.00 6.17 6.67 7.33 7.33 -35.05%
NAPS 0.5733 0.5467 0.5387 0.5218 0.535 0.5236 0.5142 7.50%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.60 3.01 2.41 2.67 3.60 3.68 3.27 -
P/RPS 0.58 0.70 0.57 0.65 0.90 0.94 0.90 -25.33%
P/EPS 8.10 10.48 7.76 8.06 8.81 8.41 7.80 2.54%
EY 12.35 9.54 12.88 12.40 11.36 11.88 12.82 -2.45%
DY 4.42 5.81 7.47 6.93 5.56 5.98 6.73 -24.38%
P/NAPS 1.51 1.84 1.49 1.71 2.24 2.34 2.12 -20.19%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 22/11/18 23/08/18 24/05/18 22/02/18 23/11/17 24/08/17 -
Price 2.83 3.25 2.89 2.65 3.21 3.60 3.49 -
P/RPS 0.64 0.76 0.69 0.65 0.81 0.92 0.96 -23.62%
P/EPS 8.81 11.32 9.31 8.00 7.85 8.23 8.33 3.79%
EY 11.34 8.83 10.74 12.50 12.74 12.15 12.01 -3.74%
DY 4.06 5.38 6.23 6.98 6.23 6.11 6.30 -25.33%
P/NAPS 1.65 1.98 1.79 1.69 2.00 2.29 2.26 -18.87%

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