[LIIHEN] YoY Cumulative 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- -69.81%
YoY- 5.21%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 205,208 203,295 193,764 173,022 165,394 112,082 95,347 13.61%
PBT 26,128 23,203 11,141 28,929 27,787 13,870 10,795 15.85%
Tax -6,428 -5,976 -3,007 -6,810 -6,763 -3,126 -2,539 16.72%
NP 19,700 17,227 8,134 22,119 21,024 10,744 8,256 15.58%
-
NP to SH 19,833 17,249 8,134 22,119 21,024 10,744 8,256 15.71%
-
Tax Rate 24.60% 25.76% 26.99% 23.54% 24.34% 22.54% 23.52% -
Total Cost 185,508 186,068 185,630 150,903 144,370 101,338 87,091 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 4,500 6,300 4,500 7,200 7,200 3,600 2,400 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 5.12% 5.08% 2.89% 8.25% 8.75% 5.39% 5.43% -
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 114.00 112.94 107.65 96.12 91.89 186.80 158.91 -5.38%
EPS 11.02 9.58 4.52 12.29 11.68 17.91 13.76 -3.63%
DPS 2.50 3.50 2.50 4.00 4.00 6.00 4.00 -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 38.00 37.65 35.88 32.04 30.63 20.76 17.66 13.60%
EPS 3.67 3.19 1.51 4.10 3.89 1.99 1.53 15.68%
DPS 0.83 1.17 0.83 1.33 1.33 0.67 0.44 11.14%
NAPS 0.7167 0.6289 0.5218 0.4968 0.445 0.3691 0.2814 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 1.70 2.30 2.48 3.30 2.25 2.22 1.12 7.19%
P/EPS 17.61 27.13 59.09 25.80 17.72 23.12 12.94 5.26%
EY 5.68 3.69 1.69 3.88 5.64 4.33 7.73 -5.00%
DY 1.29 1.35 0.94 1.26 1.93 1.45 2.25 -8.84%
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 2.12 2.43 2.46 3.33 2.73 2.19 1.20 9.93%
P/EPS 21.96 28.59 58.64 26.04 21.49 22.84 13.88 7.93%
EY 4.55 3.50 1.71 3.84 4.65 4.38 7.20 -7.35%
DY 1.03 1.28 0.94 1.25 1.59 1.47 2.09 -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