[LIIHEN] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 75.14%
YoY- 1.65%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 346,541 397,100 384,171 342,631 309,903 250,357 193,204 10.21%
PBT 40,317 47,706 28,374 50,975 50,103 31,327 19,518 12.83%
Tax -10,713 -11,817 -7,144 -12,235 -11,992 -7,922 -4,811 14.25%
NP 29,604 35,889 21,230 38,740 38,111 23,405 14,707 12.35%
-
NP to SH 29,370 35,469 21,026 38,740 38,111 23,405 14,707 12.20%
-
Tax Rate 26.57% 24.77% 25.18% 24.00% 23.93% 25.29% 24.65% -
Total Cost 316,937 361,211 362,941 303,891 271,792 226,952 178,497 10.03%
-
Net Worth 397,800 346,157 290,897 277,668 242,982 205,956 153,930 17.12%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 9,000 12,600 10,800 14,400 14,400 7,800 4,500 12.23%
Div Payout % 30.64% 35.52% 51.36% 37.17% 37.78% 33.33% 30.60% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 397,800 346,157 290,897 277,668 242,982 205,956 153,930 17.12%
NOSH 180,000 180,000 180,000 180,000 180,000 60,000 60,000 20.07%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 8.54% 9.04% 5.53% 11.31% 12.30% 9.35% 7.61% -
ROE 7.38% 10.25% 7.23% 13.95% 15.68% 11.36% 9.55% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 192.52 220.61 213.43 190.35 172.17 417.26 322.01 -8.20%
EPS 16.32 19.71 11.68 21.52 21.17 39.01 24.51 -6.54%
DPS 5.00 7.00 6.00 8.00 8.00 13.00 7.50 -6.52%
NAPS 2.21 1.9231 1.6161 1.5426 1.3499 3.4326 2.5655 -2.45%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 64.17 73.54 71.14 63.45 57.39 46.36 35.78 10.21%
EPS 5.44 6.57 3.89 7.17 7.06 4.33 2.72 12.23%
DPS 1.67 2.33 2.00 2.67 2.67 1.44 0.83 12.34%
NAPS 0.7367 0.641 0.5387 0.5142 0.45 0.3814 0.2851 17.12%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.43 2.89 2.41 3.27 3.08 4.73 2.49 -
P/RPS 1.26 1.31 1.13 1.72 1.79 1.13 0.77 8.54%
P/EPS 14.89 14.67 20.63 15.19 14.55 12.13 10.16 6.57%
EY 6.71 6.82 4.85 6.58 6.87 8.25 9.84 -6.17%
DY 2.06 2.42 2.49 2.45 2.60 2.75 3.01 -6.11%
P/NAPS 1.10 1.50 1.49 2.12 2.28 1.38 0.97 2.11%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 17/08/20 26/08/19 23/08/18 24/08/17 19/08/16 24/08/15 25/08/14 -
Price 3.10 2.94 2.89 3.49 3.38 5.75 2.64 -
P/RPS 1.61 1.33 1.35 1.83 1.96 1.38 0.82 11.88%
P/EPS 19.00 14.92 24.74 16.22 15.96 14.74 10.77 9.91%
EY 5.26 6.70 4.04 6.17 6.26 6.78 9.28 -9.02%
DY 1.61 2.38 2.08 2.29 2.37 2.26 2.84 -9.01%
P/NAPS 1.40 1.53 1.79 2.26 2.50 1.68 1.03 5.24%

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