[LIIHEN] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 0.17%
YoY- 7.16%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 864,804 812,796 779,204 710,168 606,604 526,141 393,266 14.02%
PBT 103,717 103,257 65,158 102,076 95,140 67,000 36,193 19.16%
Tax -23,885 -25,472 -15,746 -24,466 -22,713 -15,177 -8,894 17.87%
NP 79,832 77,785 49,412 77,609 72,426 51,822 27,298 19.56%
-
NP to SH 77,646 76,401 48,389 77,609 72,426 51,822 27,298 19.01%
-
Tax Rate 23.03% 24.67% 24.17% 23.97% 23.87% 22.65% 24.57% -
Total Cost 784,972 735,010 729,792 632,558 534,177 474,318 365,968 13.54%
-
Net Worth 408,599 361,799 295,199 282,743 251,981 217,223 157,596 17.19%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 23,999 26,400 21,600 28,800 28,800 17,592 8,800 18.18%
Div Payout % 30.91% 34.55% 44.64% 37.11% 39.76% 33.95% 32.24% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 408,599 361,799 295,199 282,743 251,981 217,223 157,596 17.19%
NOSH 180,000 180,000 180,000 180,000 180,000 60,000 60,000 20.07%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 9.23% 9.57% 6.34% 10.93% 11.94% 9.85% 6.94% -
ROE 19.00% 21.12% 16.39% 27.45% 28.74% 23.86% 17.32% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 480.45 451.55 432.89 394.54 337.00 292.30 655.44 -5.04%
EPS 43.13 42.44 26.88 43.12 40.24 28.79 45.49 -0.88%
DPS 13.33 14.67 12.00 16.00 16.00 9.77 14.67 -1.58%
NAPS 2.27 2.01 1.64 1.5708 1.3999 1.2068 2.6266 -2.40%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 160.15 150.52 144.30 131.51 112.33 97.43 72.83 14.02%
EPS 14.38 14.15 8.96 14.37 13.41 9.60 5.06 18.99%
DPS 4.44 4.89 4.00 5.33 5.33 3.26 1.63 18.15%
NAPS 0.7567 0.67 0.5467 0.5236 0.4666 0.4023 0.2918 17.19%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.28 3.13 3.01 3.68 3.10 7.15 2.55 -
P/RPS 0.68 0.69 0.70 0.93 0.92 2.45 0.39 9.69%
P/EPS 7.60 7.37 11.20 8.54 7.70 24.83 5.60 5.21%
EY 13.15 13.56 8.93 11.72 12.98 4.03 17.84 -4.95%
DY 4.07 4.69 3.99 4.35 5.16 1.37 5.75 -5.59%
P/NAPS 1.44 1.56 1.84 2.34 2.21 5.92 0.97 6.80%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 16/11/20 22/11/19 22/11/18 23/11/17 25/11/16 20/11/15 21/11/14 -
Price 4.38 3.14 3.25 3.60 3.18 2.87 2.87 -
P/RPS 0.91 0.70 0.75 0.91 0.94 0.98 0.44 12.86%
P/EPS 10.15 7.40 12.09 8.35 7.90 9.97 6.31 8.23%
EY 9.85 13.52 8.27 11.98 12.65 10.03 15.85 -7.61%
DY 3.04 4.67 3.69 4.44 5.03 3.41 5.11 -8.28%
P/NAPS 1.93 1.56 1.98 2.29 2.27 2.38 1.09 9.98%

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