[LIIHEN] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -88.64%
YoY- -63.23%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 237,375 205,208 203,295 193,764 173,022 165,394 112,082 13.30%
PBT 17,371 26,128 23,203 11,141 28,929 27,787 13,870 3.81%
Tax -4,148 -6,428 -5,976 -3,007 -6,810 -6,763 -3,126 4.82%
NP 13,223 19,700 17,227 8,134 22,119 21,024 10,744 3.51%
-
NP to SH 12,223 19,833 17,249 8,134 22,119 21,024 10,744 2.17%
-
Tax Rate 23.88% 24.60% 25.76% 26.99% 23.54% 24.34% 22.54% -
Total Cost 224,152 185,508 186,068 185,630 150,903 144,370 101,338 14.13%
-
Net Worth 426,599 387,000 339,588 281,790 268,254 240,300 199,295 13.51%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 5,400 4,500 6,300 4,500 7,200 7,200 3,600 6.98%
Div Payout % 44.18% 22.69% 36.52% 55.32% 32.55% 34.25% 33.51% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 426,599 387,000 339,588 281,790 268,254 240,300 199,295 13.51%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 60,000 20.07%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 5.57% 9.60% 8.47% 4.20% 12.78% 12.71% 9.59% -
ROE 2.87% 5.12% 5.08% 2.89% 8.25% 8.75% 5.39% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 131.88 114.00 112.94 107.65 96.12 91.89 186.80 -5.63%
EPS 6.79 11.02 9.58 4.52 12.29 11.68 17.91 -14.91%
DPS 3.00 2.50 3.50 2.50 4.00 4.00 6.00 -10.90%
NAPS 2.37 2.15 1.8866 1.5655 1.4903 1.335 3.3216 -5.46%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 43.96 38.00 37.65 35.88 32.04 30.63 20.76 13.30%
EPS 2.26 3.67 3.19 1.51 4.10 3.89 1.99 2.14%
DPS 1.00 0.83 1.17 0.83 1.33 1.33 0.67 6.89%
NAPS 0.79 0.7167 0.6289 0.5218 0.4968 0.445 0.3691 13.50%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.62 1.94 2.60 2.67 3.17 2.07 4.14 -
P/RPS 2.75 1.70 2.30 2.48 3.30 2.25 2.22 3.62%
P/EPS 53.31 17.61 27.13 59.09 25.80 17.72 23.12 14.92%
EY 1.88 5.68 3.69 1.69 3.88 5.64 4.33 -12.97%
DY 0.83 1.29 1.35 0.94 1.26 1.93 1.45 -8.87%
P/NAPS 1.53 0.90 1.38 1.71 2.13 1.55 1.25 3.42%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 22/06/20 23/05/19 24/05/18 23/05/17 20/05/16 25/05/15 -
Price 3.38 2.42 2.74 2.65 3.20 2.51 4.09 -
P/RPS 2.56 2.12 2.43 2.46 3.33 2.73 2.19 2.63%
P/EPS 49.78 21.96 28.59 58.64 26.04 21.49 22.84 13.85%
EY 2.01 4.55 3.50 1.71 3.84 4.65 4.38 -12.16%
DY 0.89 1.03 1.28 0.94 1.25 1.59 1.47 -8.01%
P/NAPS 1.43 1.13 1.45 1.69 2.15 1.88 1.23 2.54%

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