[LIIHEN] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock

[LIIHEN] LII HEN INDUSTRIES BHD

Announcement Date

16-Nov-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Sep-2020 [#3]

Profit Trend

QoQ- 32.19%

YoY- 1.63%

Quarter Report

LHIB - 3rd Quarterly Report 2020.pdf

Latest QR

Upcoming QR

LIIHEN's Result

LIIHEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Annualized Quarter Result
Revenue	843,500	949,500	931,378	864,804	693,082	820,832	836,621	0.54%
YoY %	-11.16%	1.95%	7.70%	24.78%	-15.56%	-1.89%	-	-
Horiz. %	100.82%	113.49%	111.33%	103.37%	82.84%	98.11%	100.00%	-
PBT	56,216	69,484	102,348	103,717	80,634	104,512	105,934	-34.47%
YoY %	-19.10%	-32.11%	-1.32%	28.63%	-22.85%	-1.34%	-	-
Horiz. %	53.07%	65.59%	96.61%	97.91%	76.12%	98.66%	100.00%	-
Tax	-12,602	-16,592	-23,824	-23,885	-21,426	-25,712	-26,503	-39.10%
YoY %	24.05%	30.36%	0.26%	-11.48%	16.67%	2.98%	-	-
Horiz. %	47.55%	62.60%	89.89%	90.12%	80.84%	97.02%	100.00%	-
NP	43,614	52,892	78,524	79,832	59,208	78,800	79,431	-32.97%
YoY %	-17.54%	-32.64%	-1.64%	34.83%	-24.86%	-0.79%	-	-
Horiz. %	54.91%	66.59%	98.86%	100.50%	74.54%	99.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,146	48,892	75,744	77,646	58,740	79,332	78,364	-36.00%
YoY %	-17.89%	-35.45%	-2.45%	32.19%	-25.96%	1.24%	-	-
Horiz. %	51.23%	62.39%	96.66%	99.08%	74.96%	101.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.42%	23.88%	23.28%	23.03%	26.57%	24.60%	25.02%	-
YoY %	-6.11%	2.58%	1.09%	-13.32%	8.01%	-1.68%	-	-
Horiz. %	89.61%	95.44%	93.05%	92.05%	106.20%	98.32%	100.00%	-
Total Cost	799,886	896,608	852,854	784,972	633,874	742,032	757,190	3.72%
YoY %	-10.79%	5.13%	8.65%	23.84%	-14.58%	-2.00%	-	-
Horiz. %	105.64%	118.41%	112.63%	103.67%	83.71%	98.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	430,200	426,599	421,199	408,599	397,800	387,000	374,399	9.71%
YoY %	0.84%	1.28%	3.08%	2.71%	2.79%	3.37%	-	-
Horiz. %	114.90%	113.94%	112.50%	109.13%	106.25%	103.37%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Dividend
Div	10,800	21,600	34,200	23,999	18,000	18,000	27,900	-46.91%
YoY %	-50.00%	-36.84%	42.51%	33.33%	0.00%	-35.48%	-	-
Horiz. %	38.71%	77.42%	122.58%	86.02%	64.52%	64.52%	100.00%	-
Div Payout %	26.90%	44.18%	45.15%	30.91%	30.64%	22.69%	35.60%	-
YoY %	-39.11%	-2.15%	46.07%	0.88%	35.04%	-36.26%	-	-
Horiz. %	75.56%	124.10%	126.83%	86.83%	86.07%	63.74%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Equity
Net Worth	430,200	426,599	421,199	408,599	397,800	387,000	374,399	9.71%
YoY %	0.84%	1.28%	3.08%	2.71%	2.79%	3.37%	-	-
Horiz. %	114.90%	113.94%	112.50%	109.13%	106.25%	103.37%	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%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Ratio Analysis
NP Margin	5.17%	5.57%	8.43%	9.23%	8.54%	9.60%	9.49%	-
YoY %	-7.18%	-33.93%	-8.67%	8.08%	-11.04%	1.16%	-	-
Horiz. %	54.48%	58.69%	88.83%	97.26%	89.99%	101.16%	100.00%	-
ROE	9.33%	11.46%	17.98%	19.00%	14.77%	20.50%	20.93%	-
YoY %	-18.59%	-36.26%	-5.37%	28.64%	-27.95%	-2.05%	-	-
Horiz. %	44.58%	54.75%	85.91%	90.78%	70.57%	97.95%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Per Share
RPS	468.61	527.50	517.43	480.45	385.05	456.02	464.79	0.54%
YoY %	-11.16%	1.95%	7.70%	24.78%	-15.56%	-1.89%	-	-
Horiz. %	100.82%	113.49%	111.33%	103.37%	82.84%	98.11%	100.00%	-
EPS	22.30	27.16	42.08	43.13	32.64	44.08	43.53	-36.00%
YoY %	-17.89%	-35.46%	-2.43%	32.14%	-25.95%	1.26%	-	-
Horiz. %	51.23%	62.39%	96.67%	99.08%	74.98%	101.26%	100.00%	-
DPS	6.00	12.00	19.00	13.33	10.00	10.00	15.50	-46.91%
YoY %	-50.00%	-36.84%	42.54%	33.30%	0.00%	-35.48%	-	-
Horiz. %	38.71%	77.42%	122.58%	86.00%	64.52%	64.52%	100.00%	-
NAPS	2.39	2.37	2.34	2.27	2.21	2.15	2.08	9.71%
YoY %	0.84%	1.28%	3.08%	2.71%	2.79%	3.37%	-	-
Horiz. %	114.90%	113.94%	112.50%	109.13%	106.25%	103.37%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Adjusted Per Share Value based on latest NOSH - 180,000
RPS	156.20	175.83	172.48	160.15	128.35	152.01	154.93	0.54%
YoY %	-11.16%	1.94%	7.70%	24.78%	-15.56%	-1.88%	-	-
Horiz. %	100.82%	113.49%	111.33%	103.37%	82.84%	98.12%	100.00%	-
EPS	7.43	9.05	14.03	14.38	10.88	14.69	14.51	-36.02%
YoY %	-17.90%	-35.50%	-2.43%	32.17%	-25.94%	1.24%	-	-
Horiz. %	51.21%	62.37%	96.69%	99.10%	74.98%	101.24%	100.00%	-
DPS	2.00	4.00	6.33	4.44	3.33	3.33	5.17	-46.93%
YoY %	-50.00%	-36.81%	42.57%	33.33%	0.00%	-35.59%	-	-
Horiz. %	38.68%	77.37%	122.44%	85.88%	64.41%	64.41%	100.00%	-
NAPS	0.7967	0.79	0.78	0.7567	0.7367	0.7167	0.6933	9.72%
YoY %	0.85%	1.28%	3.08%	2.71%	2.79%	3.38%	-	-
Horiz. %	114.91%	113.95%	112.51%	109.14%	106.26%	103.38%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	-
Price	3.13	3.62	3.98	3.28	2.43	1.94	3.07	-
P/RPS	0.67	0.69	0.77	0.68	0.63	0.43	0.66	1.00%
YoY %	-2.90%	-10.39%	13.24%	7.94%	46.51%	-34.85%	-	-
Horiz. %	101.52%	104.55%	116.67%	103.03%	95.45%	65.15%	100.00%	-
P/EPS	14.03	13.33	9.46	7.60	7.45	4.40	7.05	58.28%
YoY %	5.25%	40.91%	24.47%	2.01%	69.32%	-37.59%	-	-
Horiz. %	199.01%	189.08%	134.18%	107.80%	105.67%	62.41%	100.00%	-
EY	7.13	7.50	10.57	13.15	13.43	22.72	14.18	-36.79%
YoY %	-4.93%	-29.04%	-19.62%	-2.08%	-40.89%	60.23%	-	-
Horiz. %	50.28%	52.89%	74.54%	92.74%	94.71%	160.23%	100.00%	-
DY	1.92	3.31	4.77	4.07	4.12	5.15	5.05	-47.54%
YoY %	-41.99%	-30.61%	17.20%	-1.21%	-20.00%	1.98%	-	-
Horiz. %	38.02%	65.54%	94.46%	80.59%	81.58%	101.98%	100.00%	-
P/NAPS	1.31	1.53	1.70	1.44	1.10	0.90	1.48	-7.81%
YoY %	-14.38%	-10.00%	18.06%	30.91%	22.22%	-39.19%	-	-
Horiz. %	88.51%	103.38%	114.86%	97.30%	74.32%	60.81%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Announcement Date
Date	27/08/21	27/05/21	18/02/21	16/11/20	17/08/20	22/06/20	28/02/20	-
Price	3.21	3.38	3.96	4.38	3.10	2.42	2.90	-
P/RPS	0.69	0.64	0.77	0.91	0.81	0.53	0.62	7.39%
YoY %	7.81%	-16.88%	-15.38%	12.35%	52.83%	-14.52%	-	-
Horiz. %	111.29%	103.23%	124.19%	146.77%	130.65%	85.48%	100.00%	-
P/EPS	14.39	12.44	9.41	10.15	9.50	5.49	6.66	67.20%
YoY %	15.68%	32.20%	-7.29%	6.84%	73.04%	-17.57%	-	-
Horiz. %	216.07%	186.79%	141.29%	152.40%	142.64%	82.43%	100.00%	-
EY	6.95	8.04	10.63	9.85	10.53	18.21	15.01	-40.17%
YoY %	-13.56%	-24.37%	7.92%	-6.46%	-42.17%	21.32%	-	-
Horiz. %	46.30%	53.56%	70.82%	65.62%	70.15%	121.32%	100.00%	-
DY	1.87	3.55	4.80	3.04	3.23	4.13	5.34	-50.34%
YoY %	-47.32%	-26.04%	57.89%	-5.88%	-21.79%	-22.66%	-	-
Horiz. %	35.02%	66.48%	89.89%	56.93%	60.49%	77.34%	100.00%	-
P/NAPS	1.34	1.43	1.69	1.93	1.40	1.13	1.39	-2.41%
YoY %	-6.29%	-15.38%	-12.44%	37.86%	23.89%	-18.71%	-	-
Horiz. %	96.40%	102.88%	121.58%	138.85%	100.72%	81.29%	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