[LIIHEN] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
17-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -10.73%
YoY- 0.04%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 620,974 756,433 1,006,588 786,062 814,148 759,074 656,186 -0.91%
PBT 89,296 74,374 90,138 98,544 93,067 71,152 94,551 -0.94%
Tax -22,206 -18,048 -19,413 -25,399 -19,742 -15,137 -19,119 2.52%
NP 67,090 56,326 70,725 73,145 73,325 56,015 75,432 -1.93%
-
NP to SH 65,960 55,341 66,446 72,264 72,232 55,875 75,432 -2.21%
-
Tax Rate 24.87% 24.27% 21.54% 25.77% 21.21% 21.27% 20.22% -
Total Cost 553,884 700,107 935,863 712,917 740,823 703,059 580,754 -0.78%
-
Net Worth 496,800 469,799 430,200 397,800 346,157 290,897 277,668 10.17%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 38,069 18,305 21,600 24,300 22,500 32,400 39,595 -0.65%
Div Payout % 57.72% 33.08% 32.51% 33.63% 31.15% 57.99% 52.49% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 496,800 469,799 430,200 397,800 346,157 290,897 277,668 10.17%
NOSH 540,000 180,000 180,000 180,000 180,000 180,000 180,000 20.08%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 10.80% 7.45% 7.03% 9.31% 9.01% 7.38% 11.50% -
ROE 13.28% 11.78% 15.45% 18.17% 20.87% 19.21% 27.17% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 115.00 420.24 559.22 436.70 452.30 421.71 364.55 -17.48%
EPS 12.21 30.75 36.91 40.15 40.13 31.04 41.91 -18.57%
DPS 7.05 10.17 12.00 13.50 12.50 18.00 22.00 -17.26%
NAPS 0.92 2.61 2.39 2.21 1.9231 1.6161 1.5426 -8.24%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 115.00 140.08 186.41 145.57 150.77 140.57 121.52 -0.91%
EPS 12.21 10.25 12.30 13.38 13.38 10.35 13.97 -2.21%
DPS 7.05 3.39 4.00 4.50 4.17 6.00 7.33 -0.64%
NAPS 0.92 0.87 0.7967 0.7367 0.641 0.5387 0.5142 10.17%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.845 0.965 3.13 2.43 2.89 2.41 3.27 -
P/RPS 0.73 0.23 0.56 0.56 0.64 0.57 0.90 -3.42%
P/EPS 6.92 3.14 8.48 6.05 7.20 7.76 7.80 -1.97%
EY 14.46 31.86 11.79 16.52 13.89 12.88 12.82 2.02%
DY 8.34 10.54 3.83 5.56 4.33 7.47 6.73 3.63%
P/NAPS 0.92 0.37 1.31 1.10 1.50 1.49 2.12 -12.98%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 25/08/22 27/08/21 17/08/20 26/08/19 23/08/18 24/08/17 -
Price 0.855 0.90 3.21 3.10 2.94 2.89 3.49 -
P/RPS 0.74 0.21 0.57 0.71 0.65 0.69 0.96 -4.24%
P/EPS 7.00 2.93 8.70 7.72 7.33 9.31 8.33 -2.85%
EY 14.29 34.16 11.50 12.95 13.65 10.74 12.01 2.93%
DY 8.25 11.30 3.74 4.35 4.25 6.23 6.30 4.59%
P/NAPS 0.93 0.34 1.34 1.40 1.53 1.79 2.26 -13.75%

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