[LIIHEN] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -10.05%
YoY- -15.83%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 749,269 809,871 1,006,588 963,546 931,379 875,627 786,062 -3.13%
PBT 52,552 60,423 90,138 93,589 102,346 106,277 98,544 -34.16%
Tax -12,144 -14,868 -19,413 -21,545 -23,825 -25,312 -25,399 -38.77%
NP 40,408 45,555 70,725 72,044 78,521 80,965 73,145 -32.60%
-
NP to SH 38,637 42,662 66,446 68,132 75,742 79,297 72,264 -34.04%
-
Tax Rate 23.11% 24.61% 21.54% 23.02% 23.28% 23.82% 25.77% -
Total Cost 708,861 764,316 935,863 891,502 852,858 794,662 712,917 -0.37%
-
Net Worth 441,000 435,600 430,200 426,599 421,199 408,599 397,800 7.09%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 14,400 15,300 21,600 26,100 25,200 26,100 24,300 -29.38%
Div Payout % 37.27% 35.86% 32.51% 38.31% 33.27% 32.91% 33.63% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 441,000 435,600 430,200 426,599 421,199 408,599 397,800 7.09%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.39% 5.62% 7.03% 7.48% 8.43% 9.25% 9.31% -
ROE 8.76% 9.79% 15.45% 15.97% 17.98% 19.41% 18.17% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 416.26 449.93 559.22 535.30 517.43 486.46 436.70 -3.13%
EPS 21.47 23.70 36.91 37.85 42.08 44.05 40.15 -34.04%
DPS 8.00 8.50 12.00 14.50 14.00 14.50 13.50 -29.38%
NAPS 2.45 2.42 2.39 2.37 2.34 2.27 2.21 7.09%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 138.75 149.98 186.41 178.43 172.48 162.15 145.57 -3.13%
EPS 7.15 7.90 12.30 12.62 14.03 14.68 13.38 -34.07%
DPS 2.67 2.83 4.00 4.83 4.67 4.83 4.50 -29.32%
NAPS 0.8167 0.8067 0.7967 0.79 0.78 0.7567 0.7367 7.09%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.91 3.04 3.13 3.62 3.98 3.28 2.43 -
P/RPS 0.70 0.68 0.56 0.68 0.77 0.67 0.56 15.99%
P/EPS 13.56 12.83 8.48 9.56 9.46 7.45 6.05 71.01%
EY 7.38 7.80 11.79 10.46 10.57 13.43 16.52 -41.47%
DY 2.75 2.80 3.83 4.01 3.52 4.42 5.56 -37.37%
P/NAPS 1.19 1.26 1.31 1.53 1.70 1.44 1.10 5.36%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 29/11/21 27/08/21 27/05/21 18/02/21 16/11/20 17/08/20 -
Price 3.10 2.86 3.21 3.38 3.96 4.38 3.10 -
P/RPS 0.74 0.64 0.57 0.63 0.77 0.90 0.71 2.78%
P/EPS 14.44 12.07 8.70 8.93 9.41 9.94 7.72 51.63%
EY 6.92 8.29 11.50 11.20 10.63 10.06 12.95 -34.07%
DY 2.58 2.97 3.74 4.29 3.54 3.31 4.35 -29.34%
P/NAPS 1.27 1.18 1.34 1.43 1.69 1.93 1.40 -6.27%

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