[LIIHEN] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 3.3%
YoY- 20.99%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 639,746 753,825 963,546 838,534 810,749 738,276 631,088 0.22%
PBT 94,558 60,937 93,589 108,859 85,796 75,966 94,614 -0.00%
Tax -23,741 -14,087 -21,545 -26,955 -18,038 -16,426 -20,491 2.48%
NP 70,817 46,850 72,044 81,904 67,758 59,540 74,123 -0.75%
-
NP to SH 69,641 45,389 68,132 80,948 66,903 59,604 74,267 -1.06%
-
Tax Rate 25.11% 23.12% 23.02% 24.76% 21.02% 21.62% 21.66% -
Total Cost 568,929 706,975 891,502 756,630 742,991 678,736 556,965 0.35%
-
Net Worth 491,400 453,599 426,599 387,000 339,588 281,790 268,254 10.61%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 33,155 16,200 26,100 26,100 22,500 33,300 39,600 -2.91%
Div Payout % 47.61% 35.69% 38.31% 32.24% 33.63% 55.87% 53.32% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 491,400 453,599 426,599 387,000 339,588 281,790 268,254 10.61%
NOSH 540,000 180,000 180,000 180,000 180,000 180,000 180,000 20.08%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 11.07% 6.21% 7.48% 9.77% 8.36% 8.06% 11.75% -
ROE 14.17% 10.01% 15.97% 20.92% 19.70% 21.15% 27.69% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 118.47 418.79 535.30 465.85 450.42 410.15 350.60 -16.53%
EPS 12.90 25.22 37.85 44.97 37.17 33.11 41.26 -17.60%
DPS 6.14 9.00 14.50 14.50 12.50 18.50 22.00 -19.15%
NAPS 0.91 2.52 2.37 2.15 1.8866 1.5655 1.4903 -7.88%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 118.47 139.60 178.43 155.28 150.14 136.72 116.87 0.22%
EPS 12.90 8.41 12.62 14.99 12.39 11.04 13.75 -1.05%
DPS 6.14 3.00 4.83 4.83 4.17 6.17 7.33 -2.90%
NAPS 0.91 0.84 0.79 0.7167 0.6289 0.5218 0.4968 10.60%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.83 2.98 3.62 1.94 2.60 2.67 3.17 -
P/RPS 0.70 0.71 0.68 0.42 0.58 0.65 0.90 -4.10%
P/EPS 6.44 11.82 9.56 4.31 7.00 8.06 7.68 -2.89%
EY 15.54 8.46 10.46 23.18 14.30 12.40 13.02 2.99%
DY 7.40 3.02 4.01 7.47 4.81 6.93 6.94 1.07%
P/NAPS 0.91 1.18 1.53 0.90 1.38 1.71 2.13 -13.20%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 26/05/22 27/05/21 22/06/20 23/05/19 24/05/18 23/05/17 -
Price 0.835 3.00 3.38 2.42 2.74 2.65 3.20 -
P/RPS 0.70 0.72 0.63 0.52 0.61 0.65 0.91 -4.27%
P/EPS 6.47 11.90 8.93 5.38 7.37 8.00 7.76 -2.98%
EY 15.44 8.41 11.20 18.58 13.57 12.50 12.89 3.05%
DY 7.35 3.00 4.29 5.99 4.56 6.98 6.88 1.10%
P/NAPS 0.92 1.19 1.43 1.13 1.45 1.69 2.15 -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