[LIIHEN] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 1.5%
YoY- 10.05%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 838,534 810,749 738,276 631,088 600,134 414,663 328,238 16.90%
PBT 108,859 85,796 75,966 94,614 85,999 38,634 27,094 26.05%
Tax -26,955 -18,038 -16,426 -20,491 -18,512 -8,147 -7,335 24.19%
NP 81,904 67,758 59,540 74,123 67,487 30,487 19,759 26.71%
-
NP to SH 80,948 66,903 59,604 74,267 67,487 30,487 19,759 26.46%
-
Tax Rate 24.76% 21.02% 21.62% 21.66% 21.53% 21.09% 27.07% -
Total Cost 756,630 742,991 678,736 556,965 532,647 384,176 308,479 16.11%
-
Net Worth 387,000 339,588 281,790 268,254 240,300 179,966 151,974 16.84%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 26,100 22,500 33,300 39,600 24,802 4,703 6,899 24.80%
Div Payout % 32.24% 33.63% 55.87% 53.32% 36.75% 15.43% 34.92% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 387,000 339,588 281,790 268,254 240,300 179,966 151,974 16.84%
NOSH 180,000 180,000 180,000 180,000 180,000 60,000 60,000 20.07%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 9.77% 8.36% 8.06% 11.75% 11.25% 7.35% 6.02% -
ROE 20.92% 19.70% 21.15% 27.69% 28.08% 16.94% 13.00% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 465.85 450.42 410.15 350.60 333.41 691.23 547.06 -2.64%
EPS 44.97 37.17 33.11 41.26 37.49 50.82 32.93 5.32%
DPS 14.50 12.50 18.50 22.00 13.78 7.84 11.50 3.93%
NAPS 2.15 1.8866 1.5655 1.4903 1.335 3.00 2.5329 -2.69%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 154.99 149.86 136.46 116.65 110.93 76.65 60.67 16.90%
EPS 14.96 12.37 11.02 13.73 12.47 5.64 3.65 26.47%
DPS 4.82 4.16 6.16 7.32 4.58 0.87 1.28 24.70%
NAPS 0.7153 0.6277 0.5209 0.4958 0.4442 0.3327 0.2809 16.84%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.94 2.60 2.67 3.17 2.07 4.14 1.78 -
P/RPS 0.42 0.58 0.65 0.90 0.62 0.60 0.33 4.09%
P/EPS 4.31 7.00 8.06 7.68 5.52 8.15 5.41 -3.71%
EY 23.18 14.30 12.40 13.02 18.11 12.28 18.50 3.82%
DY 7.47 4.81 6.93 6.94 6.66 1.89 6.46 2.44%
P/NAPS 0.90 1.38 1.71 2.13 1.55 1.38 0.70 4.27%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/06/20 23/05/19 24/05/18 23/05/17 20/05/16 25/05/15 26/05/14 -
Price 2.42 2.74 2.65 3.20 2.51 4.09 1.91 -
P/RPS 0.52 0.61 0.65 0.91 0.75 0.59 0.35 6.81%
P/EPS 5.38 7.37 8.00 7.76 6.69 8.05 5.80 -1.24%
EY 18.58 13.57 12.50 12.89 14.94 12.43 17.24 1.25%
DY 5.99 4.56 6.98 6.88 5.49 1.92 6.02 -0.08%
P/NAPS 1.13 1.45 1.69 2.15 1.88 1.36 0.75 7.06%

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