[LIIHEN] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 64.22%
YoY- -31.65%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 339,910 319,015 428,913 421,750 346,541 397,100 384,171 -2.01%
PBT 28,893 37,253 49,929 28,108 40,317 47,706 28,374 0.30%
Tax -7,569 -8,868 -12,205 -6,301 -10,713 -11,817 -7,144 0.96%
NP 21,324 28,385 37,724 21,807 29,604 35,889 21,230 0.07%
-
NP to SH 20,625 27,902 36,776 20,073 29,370 35,469 21,026 -0.32%
-
Tax Rate 26.20% 23.80% 24.44% 22.42% 26.57% 24.77% 25.18% -
Total Cost 318,586 290,630 391,189 399,943 316,937 361,211 362,941 -2.14%
-
Net Worth 550,799 496,800 469,799 430,200 397,800 346,157 290,897 11.21%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 10,800 14,039 4,500 5,400 9,000 12,600 10,800 0.00%
Div Payout % 52.36% 50.32% 12.24% 26.90% 30.64% 35.52% 51.36% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 550,799 496,800 469,799 430,200 397,800 346,157 290,897 11.21%
NOSH 540,000 540,000 180,000 180,000 180,000 180,000 180,000 20.07%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.27% 8.90% 8.80% 5.17% 8.54% 9.04% 5.53% -
ROE 3.74% 5.62% 7.83% 4.67% 7.38% 10.25% 7.23% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 62.95 59.08 238.29 234.31 192.52 220.61 213.43 -18.39%
EPS 3.82 5.17 20.43 11.15 16.32 19.71 11.68 -16.98%
DPS 2.00 2.60 2.50 3.00 5.00 7.00 6.00 -16.71%
NAPS 1.02 0.92 2.61 2.39 2.21 1.9231 1.6161 -7.37%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 62.83 58.97 79.28 77.96 64.05 73.40 71.01 -2.01%
EPS 3.81 5.16 6.80 3.71 5.43 6.56 3.89 -0.34%
DPS 2.00 2.60 0.83 1.00 1.66 2.33 2.00 0.00%
NAPS 1.0181 0.9183 0.8684 0.7952 0.7353 0.6398 0.5377 11.21%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.955 0.845 0.965 3.13 2.43 2.89 2.41 -
P/RPS 1.52 1.43 0.40 1.34 1.26 1.31 1.13 5.06%
P/EPS 25.00 16.35 4.72 28.07 14.89 14.67 20.63 3.25%
EY 4.00 6.11 21.17 3.56 6.71 6.82 4.85 -3.15%
DY 2.09 3.08 2.59 0.96 2.06 2.42 2.49 -2.87%
P/NAPS 0.94 0.92 0.37 1.31 1.10 1.50 1.49 -7.38%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 29/08/23 25/08/22 27/08/21 17/08/20 26/08/19 23/08/18 -
Price 0.92 0.855 0.90 3.21 3.10 2.94 2.89 -
P/RPS 1.46 1.45 0.38 1.37 1.61 1.33 1.35 1.31%
P/EPS 24.09 16.55 4.41 28.78 19.00 14.92 24.74 -0.44%
EY 4.15 6.04 22.70 3.47 5.26 6.70 4.04 0.44%
DY 2.17 3.04 2.78 0.93 1.61 2.38 2.08 0.70%
P/NAPS 0.90 0.93 0.34 1.34 1.40 1.53 1.79 -10.81%

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