[LIIHEN] YoY Annualized Quarter 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- 20.75%
YoY- 5.21%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 820,832 813,180 775,056 692,088 661,576 448,328 381,388 13.61%
PBT 104,512 92,812 44,564 115,716 111,148 55,480 43,180 15.85%
Tax -25,712 -23,904 -12,028 -27,240 -27,052 -12,504 -10,156 16.72%
NP 78,800 68,908 32,536 88,476 84,096 42,976 33,024 15.58%
-
NP to SH 79,332 68,996 32,536 88,476 84,096 42,976 33,024 15.71%
-
Tax Rate 24.60% 25.76% 26.99% 23.54% 24.34% 22.54% 23.52% -
Total Cost 742,032 744,272 742,520 603,612 577,480 405,352 348,364 13.41%
-
Net Worth 387,000 339,588 281,790 268,254 240,300 199,295 151,974 16.84%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 18,000 25,200 18,000 28,800 28,800 14,400 9,600 11.03%
Div Payout % 22.69% 36.52% 55.32% 32.55% 34.25% 33.51% 29.07% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 387,000 339,588 281,790 268,254 240,300 199,295 151,974 16.84%
NOSH 180,000 180,000 180,000 180,000 180,000 60,000 60,000 20.07%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 9.60% 8.47% 4.20% 12.78% 12.71% 9.59% 8.66% -
ROE 20.50% 20.32% 11.55% 32.98% 35.00% 21.56% 21.73% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 456.02 451.77 430.59 384.49 367.54 747.21 635.65 -5.38%
EPS 44.08 38.32 18.08 49.16 46.72 71.64 55.04 -3.63%
DPS 10.00 14.00 10.00 16.00 16.00 24.00 16.00 -7.52%
NAPS 2.15 1.8866 1.5655 1.4903 1.335 3.3216 2.5329 -2.69%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 151.72 150.31 143.26 127.93 122.29 82.87 70.50 13.61%
EPS 14.66 12.75 6.01 16.35 15.54 7.94 6.10 15.72%
DPS 3.33 4.66 3.33 5.32 5.32 2.66 1.77 11.09%
NAPS 0.7153 0.6277 0.5209 0.4958 0.4442 0.3684 0.2809 16.84%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.94 2.60 2.67 3.17 2.07 4.14 1.78 -
P/RPS 0.43 0.58 0.62 0.82 0.56 0.55 0.28 7.40%
P/EPS 4.40 6.78 14.77 6.45 4.43 5.78 3.23 5.28%
EY 22.72 14.74 6.77 15.51 22.57 17.30 30.92 -5.00%
DY 5.15 5.38 3.75 5.05 7.73 5.80 8.99 -8.85%
P/NAPS 0.90 1.38 1.71 2.13 1.55 1.25 0.70 4.27%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/06/20 23/05/19 24/05/18 23/05/17 20/05/16 25/05/15 26/05/14 -
Price 2.42 2.74 2.65 3.20 2.51 4.09 1.91 -
P/RPS 0.53 0.61 0.62 0.83 0.68 0.55 0.30 9.93%
P/EPS 5.49 7.15 14.66 6.51 5.37 5.71 3.47 7.93%
EY 18.21 13.99 6.82 15.36 18.61 17.51 28.82 -7.35%
DY 4.13 5.11 3.77 5.00 6.37 5.87 8.38 -11.11%
P/NAPS 1.13 1.45 1.69 2.15 1.88 1.23 0.75 7.06%

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