[LIIHEN] YoY Quarter Result on 30-Jun-2022 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -6.18%
YoY- 126.78%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 149,096 168,211 186,983 184,375 141,333 193,805 190,406 -3.99%
PBT 10,572 18,912 24,174 10,737 14,188 24,503 17,232 -7.81%
Tax -3,386 -4,579 -6,114 -2,153 -4,285 -5,841 -4,137 -3.28%
NP 7,186 14,333 18,060 8,584 9,903 18,662 13,095 -9.50%
-
NP to SH 7,010 14,121 17,802 7,850 9,536 18,220 12,891 -9.64%
-
Tax Rate 32.03% 24.21% 25.29% 20.05% 30.20% 23.84% 24.01% -
Total Cost 141,910 153,878 168,923 175,791 131,430 175,143 177,311 -3.64%
-
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 3,779 7,019 2,105 - 4,500 6,300 6,300 -8.15%
Div Payout % 53.92% 49.71% 11.83% - 47.19% 34.58% 48.87% -
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 4.82% 8.52% 9.66% 4.66% 7.01% 9.63% 6.88% -
ROE 1.27% 2.84% 3.79% 1.82% 2.40% 5.26% 4.43% -
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 27.61 31.15 103.88 102.43 78.52 107.67 105.78 -20.04%
EPS 1.30 2.62 9.89 4.36 5.30 10.12 7.16 -24.73%
DPS 0.70 1.30 1.17 0.00 2.50 3.50 3.50 -23.50%
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 27.56 31.09 34.56 34.08 26.12 35.82 35.19 -3.98%
EPS 1.30 2.61 3.29 1.45 1.76 3.37 2.38 -9.57%
DPS 0.70 1.30 0.39 0.00 0.83 1.16 1.16 -8.06%
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 3.46 2.71 0.93 3.06 3.09 2.68 2.28 7.19%
P/EPS 73.57 32.31 9.76 71.77 45.87 28.55 33.65 13.91%
EY 1.36 3.09 10.25 1.39 2.18 3.50 2.97 -12.19%
DY 0.73 1.54 1.21 0.00 1.03 1.21 1.45 -10.79%
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 3.33 2.74 0.87 3.13 3.95 2.73 2.73 3.36%
P/EPS 70.87 32.70 9.10 73.61 58.52 29.05 40.35 9.83%
EY 1.41 3.06 10.99 1.36 1.71 3.44 2.48 -8.97%
DY 0.76 1.52 1.30 0.00 0.81 1.19 1.21 -7.45%
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