[LIIHEN] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -7.72%
YoY- -2.26%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 931,378 836,621 801,219 717,535 623,460 546,822 397,928 15.21%
PBT 102,348 105,934 73,734 93,754 93,574 71,984 35,767 19.13%
Tax -23,824 -26,503 -15,068 -22,198 -20,444 -14,804 -7,565 21.04%
NP 78,524 79,431 58,666 71,556 73,130 57,180 28,202 18.59%
-
NP to SH 75,744 78,364 57,789 71,620 73,275 57,180 28,202 17.88%
-
Tax Rate 23.28% 25.02% 20.44% 23.68% 21.85% 20.57% 21.15% -
Total Cost 852,854 757,190 742,553 645,979 550,330 489,642 369,726 14.93%
-
Net Worth 421,199 374,399 309,600 288,900 264,131 229,842 190,692 14.10%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 34,200 27,900 20,700 36,000 39,600 23,993 8,700 25.60%
Div Payout % 45.15% 35.60% 35.82% 50.27% 54.04% 41.96% 30.85% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 421,199 374,399 309,600 288,900 264,131 229,842 190,692 14.10%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 60,000 20.07%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 8.43% 9.49% 7.32% 9.97% 11.73% 10.46% 7.09% -
ROE 17.98% 20.93% 18.67% 24.79% 27.74% 24.88% 14.79% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 517.43 464.79 445.12 398.63 346.37 303.79 663.21 -4.04%
EPS 42.08 43.53 32.10 39.79 40.71 31.77 47.00 -1.82%
DPS 19.00 15.50 11.50 20.00 22.00 13.33 14.50 4.60%
NAPS 2.34 2.08 1.72 1.605 1.4674 1.2769 3.1782 -4.97%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 172.48 154.93 148.37 132.88 115.46 101.26 73.69 15.21%
EPS 14.03 14.51 10.70 13.26 13.57 10.59 5.22 17.89%
DPS 6.33 5.17 3.83 6.67 7.33 4.44 1.61 25.60%
NAPS 0.78 0.6933 0.5733 0.535 0.4891 0.4256 0.3531 14.10%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 3.98 3.07 2.60 3.60 3.19 2.66 2.80 -
P/RPS 0.77 0.66 0.58 0.90 0.92 0.88 0.42 10.61%
P/EPS 9.46 7.05 8.10 9.05 7.84 8.37 5.96 7.99%
EY 10.57 14.18 12.35 11.05 12.76 11.94 16.79 -7.41%
DY 4.77 5.05 4.42 5.56 6.90 5.01 5.18 -1.36%
P/NAPS 1.70 1.48 1.51 2.24 2.17 2.08 0.88 11.58%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 18/02/21 28/02/20 21/02/19 22/02/18 22/02/17 24/02/16 26/02/15 -
Price 3.96 2.90 2.83 3.21 3.52 2.59 3.78 -
P/RPS 0.77 0.62 0.64 0.81 1.02 0.85 0.57 5.13%
P/EPS 9.41 6.66 8.81 8.07 8.65 8.15 8.04 2.65%
EY 10.63 15.01 11.34 12.40 11.56 12.27 12.43 -2.57%
DY 4.80 5.34 4.06 6.23 6.25 5.15 3.84 3.78%
P/NAPS 1.69 1.39 1.65 2.00 2.40 2.03 1.19 6.01%

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