[LIIHEN] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock

[LIIHEN] LII HEN INDUSTRIES BHD

Announcement Date

23-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 0.17%

YoY- 7.16%

Quarter Report

Lii Hen -Q3(2017)-1.pdf

Latest QR

Upcoming QR

LIIHEN's Result

LIIHEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Annualized Quarter Result
Revenue	768,342	775,056	717,535	710,168	685,262	692,088	623,460	14.99%
YoY %	-0.87%	8.02%	1.04%	3.63%	-0.99%	11.01%	-	-
Horiz. %	123.24%	124.32%	115.09%	113.91%	109.91%	111.01%	100.00%	-
PBT	56,748	44,564	93,754	102,076	101,950	115,716	93,574	-28.41%
YoY %	27.34%	-52.47%	-8.15%	0.12%	-11.90%	23.66%	-	-
Horiz. %	60.65%	47.62%	100.19%	109.09%	108.95%	123.66%	100.00%	-
Tax	-14,288	-12,028	-22,198	-24,466	-24,470	-27,240	-20,444	-21.29%
YoY %	-18.79%	45.81%	9.27%	0.02%	10.17%	-33.24%	-	-
Horiz. %	69.89%	58.83%	108.58%	119.67%	119.69%	133.24%	100.00%	-
NP	42,460	32,536	71,556	77,609	77,480	88,476	73,130	-30.47%
YoY %	30.50%	-54.53%	-7.80%	0.17%	-12.43%	20.98%	-	-
Horiz. %	58.06%	44.49%	97.85%	106.12%	105.95%	120.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,052	32,536	71,620	77,609	77,480	88,476	73,275	-31.01%
YoY %	29.25%	-54.57%	-7.72%	0.17%	-12.43%	20.75%	-	-
Horiz. %	57.39%	44.40%	97.74%	105.91%	105.74%	120.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.18%	26.99%	23.68%	23.97%	24.00%	23.54%	21.85%	-
YoY %	-6.71%	13.98%	-1.21%	-0.13%	1.95%	7.73%	-	-
Horiz. %	115.24%	123.52%	108.38%	109.70%	109.84%	107.73%	100.00%	-
Total Cost	725,882	742,520	645,979	632,558	607,782	603,612	550,330	20.33%
YoY %	-2.24%	14.94%	2.12%	4.08%	0.69%	9.68%	-	-
Horiz. %	131.90%	134.92%	117.38%	114.94%	110.44%	109.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	290,897	281,790	288,900	282,743	277,668	268,254	264,131	6.66%
YoY %	3.23%	-2.46%	2.18%	1.83%	3.51%	1.56%	-	-
Horiz. %	110.13%	106.69%	109.38%	107.05%	105.13%	101.56%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	21,600	18,000	36,000	28,800	28,800	28,800	39,600	-33.31%
YoY %	20.00%	-50.00%	25.00%	0.00%	0.00%	-27.27%	-	-
Horiz. %	54.55%	45.45%	90.91%	72.73%	72.73%	72.73%	100.00%	-
Div Payout %	51.36%	55.32%	50.27%	37.11%	37.17%	32.55%	54.04%	-
YoY %	-7.16%	10.05%	35.46%	-0.16%	14.19%	-39.77%	-	-
Horiz. %	95.04%	102.37%	93.02%	68.67%	68.78%	60.23%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	290,897	281,790	288,900	282,743	277,668	268,254	264,131	6.66%
YoY %	3.23%	-2.46%	2.18%	1.83%	3.51%	1.56%	-	-
Horiz. %	110.13%	106.69%	109.38%	107.05%	105.13%	101.56%	100.00%	-
NOSH	180,000	180,000	180,000	180,000	180,000	180,000	180,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	5.53%	4.20%	9.97%	10.93%	11.31%	12.78%	11.73%	-
YoY %	31.67%	-57.87%	-8.78%	-3.36%	-11.50%	8.95%	-	-
Horiz. %	47.14%	35.81%	85.00%	93.18%	96.42%	108.95%	100.00%	-
ROE	14.46%	11.55%	24.79%	27.45%	27.90%	32.98%	27.74%	-
YoY %	25.19%	-53.41%	-9.69%	-1.61%	-15.40%	18.89%	-	-
Horiz. %	52.13%	41.64%	89.37%	98.95%	100.58%	118.89%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	426.86	430.59	398.63	394.54	380.70	384.49	346.37	14.99%
YoY %	-0.87%	8.02%	1.04%	3.64%	-0.99%	11.01%	-	-
Horiz. %	123.24%	124.32%	115.09%	113.91%	109.91%	111.01%	100.00%	-
EPS	23.36	18.08	39.79	43.12	43.04	49.16	40.71	-31.01%
YoY %	29.20%	-54.56%	-7.72%	0.19%	-12.45%	20.76%	-	-
Horiz. %	57.38%	44.41%	97.74%	105.92%	105.72%	120.76%	100.00%	-
DPS	12.00	10.00	20.00	16.00	16.00	16.00	22.00	-33.31%
YoY %	20.00%	-50.00%	25.00%	0.00%	0.00%	-27.27%	-	-
Horiz. %	54.55%	45.45%	90.91%	72.73%	72.73%	72.73%	100.00%	-
NAPS	1.6161	1.5655	1.605	1.5708	1.5426	1.4903	1.4674	6.66%
YoY %	3.23%	-2.46%	2.18%	1.83%	3.51%	1.56%	-	-
Horiz. %	110.13%	106.69%	109.38%	107.05%	105.12%	101.56%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 180,000
RPS	142.02	143.26	132.63	131.27	126.66	127.93	115.24	14.99%
YoY %	-0.87%	8.01%	1.04%	3.64%	-0.99%	11.01%	-	-
Horiz. %	123.24%	124.31%	115.09%	113.91%	109.91%	111.01%	100.00%	-
EPS	7.77	6.01	13.24	14.35	14.32	16.35	13.54	-31.01%
YoY %	29.28%	-54.61%	-7.74%	0.21%	-12.42%	20.75%	-	-
Horiz. %	57.39%	44.39%	97.78%	105.98%	105.76%	120.75%	100.00%	-
DPS	3.99	3.33	6.65	5.32	5.32	5.32	7.32	-33.34%
YoY %	19.82%	-49.92%	25.00%	0.00%	0.00%	-27.32%	-	-
Horiz. %	54.51%	45.49%	90.85%	72.68%	72.68%	72.68%	100.00%	-
NAPS	0.5377	0.5209	0.534	0.5226	0.5132	0.4958	0.4882	6.66%
YoY %	3.23%	-2.45%	2.18%	1.83%	3.51%	1.56%	-	-
Horiz. %	110.14%	106.70%	109.38%	107.05%	105.12%	101.56%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	2.41	2.67	3.60	3.68	3.27	3.17	3.19	-
P/RPS	0.56	0.62	0.90	0.93	0.86	0.82	0.92	-28.24%
YoY %	-9.68%	-31.11%	-3.23%	8.14%	4.88%	-10.87%	-	-
Horiz. %	60.87%	67.39%	97.83%	101.09%	93.48%	89.13%	100.00%	-
P/EPS	10.32	14.77	9.05	8.54	7.60	6.45	7.84	20.16%
YoY %	-30.13%	63.20%	5.97%	12.37%	17.83%	-17.73%	-	-
Horiz. %	131.63%	188.39%	115.43%	108.93%	96.94%	82.27%	100.00%	-
EY	9.69	6.77	11.05	11.72	13.16	15.51	12.76	-16.80%
YoY %	43.13%	-38.73%	-5.72%	-10.94%	-15.15%	21.55%	-	-
Horiz. %	75.94%	53.06%	86.60%	91.85%	103.13%	121.55%	100.00%	-
DY	4.98	3.75	5.56	4.35	4.89	5.05	6.90	-19.58%
YoY %	32.80%	-32.55%	27.82%	-11.04%	-3.17%	-26.81%	-	-
Horiz. %	72.17%	54.35%	80.58%	63.04%	70.87%	73.19%	100.00%	-
P/NAPS	1.49	1.71	2.24	2.34	2.12	2.13	2.17	-22.22%
YoY %	-12.87%	-23.66%	-4.27%	10.38%	-0.47%	-1.84%	-	-
Horiz. %	68.66%	78.80%	103.23%	107.83%	97.70%	98.16%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	23/08/18	24/05/18	22/02/18	23/11/17	24/08/17	23/05/17	22/02/17	-
Price	2.89	2.65	3.21	3.60	3.49	3.20	3.52	-
P/RPS	0.68	0.62	0.81	0.91	0.92	0.83	1.02	-23.74%
YoY %	9.68%	-23.46%	-10.99%	-1.09%	10.84%	-18.63%	-	-
Horiz. %	66.67%	60.78%	79.41%	89.22%	90.20%	81.37%	100.00%	-
P/EPS	12.37	14.66	8.07	8.35	8.11	6.51	8.65	27.01%
YoY %	-15.62%	81.66%	-3.35%	2.96%	24.58%	-24.74%	-	-
Horiz. %	143.01%	169.48%	93.29%	96.53%	93.76%	75.26%	100.00%	-
EY	8.08	6.82	12.40	11.98	12.33	15.36	11.56	-21.29%
YoY %	18.48%	-45.00%	3.51%	-2.84%	-19.73%	32.87%	-	-
Horiz. %	69.90%	59.00%	107.27%	103.63%	106.66%	132.87%	100.00%	-
DY	4.15	3.77	6.23	4.44	4.58	5.00	6.25	-23.94%
YoY %	10.08%	-39.49%	40.32%	-3.06%	-8.40%	-20.00%	-	-
Horiz. %	66.40%	60.32%	99.68%	71.04%	73.28%	80.00%	100.00%	-
P/NAPS	1.79	1.69	2.00	2.29	2.26	2.15	2.40	-17.80%
YoY %	5.92%	-15.50%	-12.66%	1.33%	5.12%	-10.42%	-	-
Horiz. %	74.58%	70.42%	83.33%	95.42%	94.17%	89.58%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos