[LIIHEN] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -0.55%
YoY- 35.61%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 730,883 749,269 931,379 836,621 801,218 717,534 623,460 2.68%
PBT 101,972 52,552 102,346 105,934 73,734 93,754 93,472 1.46%
Tax -25,543 -12,144 -23,825 -26,503 -15,069 -20,229 -20,444 3.77%
NP 76,429 40,408 78,521 79,431 58,665 73,525 73,028 0.76%
-
NP to SH 74,835 38,637 75,742 78,364 57,788 73,589 73,172 0.37%
-
Tax Rate 25.05% 23.11% 23.28% 25.02% 20.44% 21.58% 21.87% -
Total Cost 654,454 708,861 852,858 757,190 742,553 644,009 550,432 2.92%
-
Net Worth 485,999 441,000 421,199 374,399 309,600 288,900 264,131 10.69%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 33,335 14,400 25,200 27,900 20,700 36,000 39,600 -2.82%
Div Payout % 44.55% 37.27% 33.27% 35.60% 35.82% 48.92% 54.12% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 485,999 441,000 421,199 374,399 309,600 288,900 264,131 10.69%
NOSH 540,000 180,000 180,000 180,000 180,000 180,000 180,000 20.08%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 10.46% 5.39% 8.43% 9.49% 7.32% 10.25% 11.71% -
ROE 15.40% 8.76% 17.98% 20.93% 18.67% 25.47% 27.70% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 135.35 416.26 517.43 464.79 445.12 398.63 346.37 -14.48%
EPS 13.86 21.47 42.08 43.54 32.10 40.88 40.65 -16.41%
DPS 6.17 8.00 14.00 15.50 11.50 20.00 22.00 -19.08%
NAPS 0.90 2.45 2.34 2.08 1.72 1.605 1.4674 -7.82%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 135.10 138.49 172.16 154.64 148.10 132.63 115.24 2.68%
EPS 13.83 7.14 14.00 14.48 10.68 13.60 13.53 0.36%
DPS 6.16 2.66 4.66 5.16 3.83 6.65 7.32 -2.83%
NAPS 0.8983 0.8151 0.7785 0.692 0.5723 0.534 0.4882 10.69%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.83 2.91 3.98 3.07 2.60 3.60 3.19 -
P/RPS 0.61 0.70 0.77 0.66 0.58 0.90 0.92 -6.61%
P/EPS 5.99 13.56 9.46 7.05 8.10 8.81 7.85 -4.40%
EY 16.70 7.38 10.57 14.18 12.35 11.36 12.74 4.61%
DY 7.44 2.75 3.52 5.05 4.42 5.56 6.90 1.26%
P/NAPS 0.92 1.19 1.70 1.48 1.51 2.24 2.17 -13.32%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 20/02/23 21/02/22 18/02/21 28/02/20 21/02/19 22/02/18 22/02/17 -
Price 0.855 3.10 3.96 2.90 2.83 3.21 3.52 -
P/RPS 0.63 0.74 0.77 0.62 0.64 0.81 1.02 -7.71%
P/EPS 6.17 14.44 9.41 6.66 8.81 7.85 8.66 -5.49%
EY 16.21 6.92 10.63 15.01 11.34 12.74 11.55 5.80%
DY 7.22 2.58 3.54 5.34 4.06 6.23 6.25 2.43%
P/NAPS 0.95 1.27 1.69 1.39 1.65 2.00 2.40 -14.30%

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