[LIIHEN] YoY Quarter Result on 30-Sep-2020 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
16-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 202.7%
YoY- 32.21%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 167,894 149,540 105,345 302,062 212,497 200,233 189,996 -2.03%
PBT 18,486 28,072 7,755 37,470 29,737 20,496 25,581 -5.26%
Tax -3,121 -6,525 -2,655 -7,200 -7,287 -4,666 -6,114 -10.59%
NP 15,365 21,547 5,100 30,270 22,450 15,830 19,467 -3.86%
-
NP to SH 14,738 21,186 5,081 28,865 21,832 15,267 19,467 -4.53%
-
Tax Rate 16.88% 23.24% 34.24% 19.22% 24.50% 22.77% 23.90% -
Total Cost 152,529 127,993 100,245 271,792 190,047 184,403 170,529 -1.84%
-
Net Worth 502,200 480,599 435,600 408,599 361,799 295,199 282,743 10.04%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 8,100 7,290 2,700 9,000 7,200 6,300 7,200 1.98%
Div Payout % 54.96% 34.41% 53.14% 31.18% 32.98% 41.27% 36.99% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 502,200 480,599 435,600 408,599 361,799 295,199 282,743 10.04%
NOSH 540,000 540,000 180,000 180,000 180,000 180,000 180,000 20.08%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 9.15% 14.41% 4.84% 10.02% 10.56% 7.91% 10.25% -
ROE 2.93% 4.41% 1.17% 7.06% 6.03% 5.17% 6.89% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 31.09 27.69 58.53 167.81 118.05 111.24 105.55 -18.42%
EPS 2.73 3.92 2.82 16.04 12.13 8.48 10.82 -20.49%
DPS 1.50 1.35 1.50 5.00 4.00 3.50 4.00 -15.07%
NAPS 0.93 0.89 2.42 2.27 2.01 1.64 1.5708 -8.36%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 31.03 27.64 19.47 55.83 39.28 37.01 35.12 -2.04%
EPS 2.72 3.92 0.94 5.34 4.04 2.82 3.60 -4.56%
DPS 1.50 1.35 0.50 1.66 1.33 1.16 1.33 2.02%
NAPS 0.9283 0.8883 0.8052 0.7553 0.6688 0.5456 0.5226 10.04%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.855 0.81 3.04 3.28 3.13 3.01 3.68 -
P/RPS 2.75 2.92 5.19 1.95 2.65 2.71 3.49 -3.89%
P/EPS 31.33 20.65 107.70 20.45 25.81 35.49 34.03 -1.36%
EY 3.19 4.84 0.93 4.89 3.88 2.82 2.94 1.36%
DY 1.75 1.67 0.49 1.52 1.28 1.16 1.09 8.20%
P/NAPS 0.92 0.91 1.26 1.44 1.56 1.84 2.34 -14.40%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 24/11/22 29/11/21 16/11/20 22/11/19 22/11/18 23/11/17 -
Price 0.915 0.835 2.86 4.38 3.14 3.25 3.60 -
P/RPS 2.94 3.02 4.89 2.61 2.66 2.92 3.41 -2.44%
P/EPS 33.53 21.28 101.32 27.31 25.89 38.32 33.29 0.11%
EY 2.98 4.70 0.99 3.66 3.86 2.61 3.00 -0.11%
DY 1.64 1.62 0.52 1.14 1.27 1.08 1.11 6.71%
P/NAPS 0.98 0.94 1.18 1.93 1.56 1.98 2.29 -13.18%

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