[LIIHEN] QoQ Annualized Quarter 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- 1.24%

YoY- 14.98%

Quarter Report

LHIB - 1st Quarterly Report 2020 (Update).pdf

Latest QR

Upcoming QR

LIIHEN's Result

LIIHEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Annualized Quarter Result
Revenue	931,378	864,804	693,082	820,832	836,621	812,796	794,200	11.15%
YoY %	7.70%	24.78%	-15.56%	-1.89%	2.93%	2.34%	-	-
Horiz. %	117.27%	108.89%	87.27%	103.35%	105.34%	102.34%	100.00%	-
PBT	102,348	103,717	80,634	104,512	105,934	103,257	95,412	4.76%
YoY %	-1.32%	28.63%	-22.85%	-1.34%	2.59%	8.22%	-	-
Horiz. %	107.27%	108.70%	84.51%	109.54%	111.03%	108.22%	100.00%	-
Tax	-23,824	-23,885	-21,426	-25,712	-26,503	-25,472	-23,634	0.53%
YoY %	0.26%	-11.48%	16.67%	2.98%	-4.05%	-7.78%	-	-
Horiz. %	100.80%	101.06%	90.66%	108.79%	112.14%	107.78%	100.00%	-
NP	78,524	79,832	59,208	78,800	79,431	77,785	71,778	6.14%
YoY %	-1.64%	34.83%	-24.86%	-0.79%	2.12%	8.37%	-	-
Horiz. %	109.40%	111.22%	82.49%	109.78%	110.66%	108.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,744	77,646	58,740	79,332	78,364	76,401	70,938	4.44%
YoY %	-2.45%	32.19%	-25.96%	1.24%	2.57%	7.70%	-	-
Horiz. %	106.77%	109.46%	82.80%	111.83%	110.47%	107.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.28%	23.03%	26.57%	24.60%	25.02%	24.67%	24.77%	-
YoY %	1.09%	-13.32%	8.01%	-1.68%	1.42%	-0.40%	-	-
Horiz. %	93.98%	92.98%	107.27%	99.31%	101.01%	99.60%	100.00%	-
Total Cost	852,854	784,972	633,874	742,032	757,190	735,010	722,422	11.64%
YoY %	8.65%	23.84%	-14.58%	-2.00%	3.02%	1.74%	-	-
Horiz. %	118.05%	108.66%	87.74%	102.71%	104.81%	101.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	421,199	408,599	397,800	387,000	374,399	361,799	346,157	13.90%
YoY %	3.08%	2.71%	2.79%	3.37%	3.48%	4.52%	-	-
Horiz. %	121.68%	118.04%	114.92%	111.80%	108.16%	104.52%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	34,200	23,999	18,000	18,000	27,900	26,400	25,200	22.46%
YoY %	42.51%	33.33%	0.00%	-35.48%	5.68%	4.76%	-	-
Horiz. %	135.71%	95.23%	71.43%	71.43%	110.71%	104.76%	100.00%	-
Div Payout %	45.15%	30.91%	30.64%	22.69%	35.60%	34.55%	35.52%	-
YoY %	46.07%	0.88%	35.04%	-36.26%	3.04%	-2.73%	-	-
Horiz. %	127.11%	87.02%	86.26%	63.88%	100.23%	97.27%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	421,199	408,599	397,800	387,000	374,399	361,799	346,157	13.90%
YoY %	3.08%	2.71%	2.79%	3.37%	3.48%	4.52%	-	-
Horiz. %	121.68%	118.04%	114.92%	111.80%	108.16%	104.52%	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%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	8.43%	9.23%	8.54%	9.60%	9.49%	9.57%	9.04%	-
YoY %	-8.67%	8.08%	-11.04%	1.16%	-0.84%	5.86%	-	-
Horiz. %	93.25%	102.10%	94.47%	106.19%	104.98%	105.86%	100.00%	-
ROE	17.98%	19.00%	14.77%	20.50%	20.93%	21.12%	20.49%	-
YoY %	-5.37%	28.64%	-27.95%	-2.05%	-0.90%	3.07%	-	-
Horiz. %	87.75%	92.73%	72.08%	100.05%	102.15%	103.07%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	517.43	480.45	385.05	456.02	464.79	451.55	441.22	11.15%
YoY %	7.70%	24.78%	-15.56%	-1.89%	2.93%	2.34%	-	-
Horiz. %	117.27%	108.89%	87.27%	103.35%	105.34%	102.34%	100.00%	-
EPS	42.08	43.13	32.64	44.08	43.53	42.44	39.42	4.42%
YoY %	-2.43%	32.14%	-25.95%	1.26%	2.57%	7.66%	-	-
Horiz. %	106.75%	109.41%	82.80%	111.82%	110.43%	107.66%	100.00%	-
DPS	19.00	13.33	10.00	10.00	15.50	14.67	14.00	22.46%
YoY %	42.54%	33.30%	0.00%	-35.48%	5.66%	4.79%	-	-
Horiz. %	135.71%	95.21%	71.43%	71.43%	110.71%	104.79%	100.00%	-
NAPS	2.34	2.27	2.21	2.15	2.08	2.01	1.9231	13.90%
YoY %	3.08%	2.71%	2.79%	3.37%	3.48%	4.52%	-	-
Horiz. %	121.68%	118.04%	114.92%	111.80%	108.16%	104.52%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 180,000
RPS	172.16	159.85	128.11	151.72	154.64	150.24	146.80	11.15%
YoY %	7.70%	24.78%	-15.56%	-1.89%	2.93%	2.34%	-	-
Horiz. %	117.28%	108.89%	87.27%	103.35%	105.34%	102.34%	100.00%	-
EPS	14.00	14.35	10.86	14.66	14.48	14.12	13.11	4.45%
YoY %	-2.44%	32.14%	-25.92%	1.24%	2.55%	7.70%	-	-
Horiz. %	106.79%	109.46%	82.84%	111.82%	110.45%	107.70%	100.00%	-
DPS	6.32	4.44	3.33	3.33	5.16	4.88	4.66	22.41%
YoY %	42.34%	33.33%	0.00%	-35.47%	5.74%	4.72%	-	-
Horiz. %	135.62%	95.28%	71.46%	71.46%	110.73%	104.72%	100.00%	-
NAPS	0.7785	0.7553	0.7353	0.7153	0.692	0.6688	0.6398	13.90%
YoY %	3.07%	2.72%	2.80%	3.37%	3.47%	4.53%	-	-
Horiz. %	121.68%	118.05%	114.93%	111.80%	108.16%	104.53%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	3.98	3.28	2.43	1.94	3.07	3.13	2.89	-
P/RPS	0.77	0.68	0.63	0.43	0.66	0.69	0.65	11.89%
YoY %	13.24%	7.94%	46.51%	-34.85%	-4.35%	6.15%	-	-
Horiz. %	118.46%	104.62%	96.92%	66.15%	101.54%	106.15%	100.00%	-
P/EPS	9.46	7.60	7.45	4.40	7.05	7.37	7.33	18.44%
YoY %	24.47%	2.01%	69.32%	-37.59%	-4.34%	0.55%	-	-
Horiz. %	129.06%	103.68%	101.64%	60.03%	96.18%	100.55%	100.00%	-
EY	10.57	13.15	13.43	22.72	14.18	13.56	13.64	-15.56%
YoY %	-19.62%	-2.08%	-40.89%	60.23%	4.57%	-0.59%	-	-
Horiz. %	77.49%	96.41%	98.46%	166.57%	103.96%	99.41%	100.00%	-
DY	4.77	4.07	4.12	5.15	5.05	4.69	4.84	-0.96%
YoY %	17.20%	-1.21%	-20.00%	1.98%	7.68%	-3.10%	-	-
Horiz. %	98.55%	84.09%	85.12%	106.40%	104.34%	96.90%	100.00%	-
P/NAPS	1.70	1.44	1.10	0.90	1.48	1.56	1.50	8.66%
YoY %	18.06%	30.91%	22.22%	-39.19%	-5.13%	4.00%	-	-
Horiz. %	113.33%	96.00%	73.33%	60.00%	98.67%	104.00%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	18/02/21	16/11/20	17/08/20	22/06/20	28/02/20	22/11/19	26/08/19	-
Price	3.96	4.38	3.10	2.42	2.90	3.14	2.94	-
P/RPS	0.77	0.91	0.81	0.53	0.62	0.70	0.67	9.67%
YoY %	-15.38%	12.35%	52.83%	-14.52%	-11.43%	4.48%	-	-
Horiz. %	114.93%	135.82%	120.90%	79.10%	92.54%	104.48%	100.00%	-
P/EPS	9.41	10.15	9.50	5.49	6.66	7.40	7.46	16.66%
YoY %	-7.29%	6.84%	73.04%	-17.57%	-10.00%	-0.80%	-	-
Horiz. %	126.14%	136.06%	127.35%	73.59%	89.28%	99.20%	100.00%	-
EY	10.63	9.85	10.53	18.21	15.01	13.52	13.40	-14.24%
YoY %	7.92%	-6.46%	-42.17%	21.32%	11.02%	0.90%	-	-
Horiz. %	79.33%	73.51%	78.58%	135.90%	112.01%	100.90%	100.00%	-
DY	4.80	3.04	3.23	4.13	5.34	4.67	4.76	0.55%
YoY %	57.89%	-5.88%	-21.79%	-22.66%	14.35%	-1.89%	-	-
Horiz. %	100.84%	63.87%	67.86%	86.76%	112.18%	98.11%	100.00%	-
P/NAPS	1.69	1.93	1.40	1.13	1.39	1.56	1.53	6.82%
YoY %	-12.44%	37.86%	23.89%	-18.71%	-10.90%	1.96%	-	-
Horiz. %	110.46%	126.14%	91.50%	73.86%	90.85%	101.96%	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