[LIIHEN] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock

[LIIHEN] LII HEN INDUSTRIES BHD

Announcement Date

24-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 75.14%

YoY- 1.65%

Quarter Report

Lii Hen -Q2(2017).pdf

Latest QR

Upcoming QR

LIIHEN's Result

LIIHEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Cumulative Result
Revenue	193,764	717,535	532,626	342,631	173,022	623,460	454,953	-43.42%
YoY %	-73.00%	34.72%	55.45%	98.03%	-72.25%	37.04%	-	-
Horiz. %	42.59%	157.72%	117.07%	75.31%	38.03%	137.04%	100.00%	-
PBT	11,141	93,754	76,557	50,975	28,929	93,574	71,355	-71.03%
YoY %	-88.12%	22.46%	50.19%	76.21%	-69.08%	31.14%	-	-
Horiz. %	15.61%	131.39%	107.29%	71.44%	40.54%	131.14%	100.00%	-
Tax	-3,007	-22,198	-18,350	-12,235	-6,810	-20,444	-17,035	-68.56%
YoY %	86.45%	-20.97%	-49.98%	-79.66%	66.69%	-20.01%	-	-
Horiz. %	17.65%	130.31%	107.72%	71.82%	39.98%	120.01%	100.00%	-
NP	8,134	71,556	58,207	38,740	22,119	73,130	54,320	-71.83%
YoY %	-88.63%	22.93%	50.25%	75.14%	-69.75%	34.63%	-	-
Horiz. %	14.97%	131.73%	107.16%	71.32%	40.72%	134.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,134	71,620	58,207	38,740	22,119	73,275	54,320	-71.83%
YoY %	-88.64%	23.04%	50.25%	75.14%	-69.81%	34.90%	-	-
Horiz. %	14.97%	131.85%	107.16%	71.32%	40.72%	134.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.99%	23.68%	23.97%	24.00%	23.54%	21.85%	23.87%	-
YoY %	13.98%	-1.21%	-0.13%	1.95%	7.73%	-8.46%	-	-
Horiz. %	113.07%	99.20%	100.42%	100.54%	98.62%	91.54%	100.00%	-
Total Cost	185,630	645,979	474,419	303,891	150,903	550,330	400,633	-40.15%
YoY %	-71.26%	36.16%	56.11%	101.38%	-72.58%	37.37%	-	-
Horiz. %	46.33%	161.24%	118.42%	75.85%	37.67%	137.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	281,790	288,900	282,743	277,668	268,254	264,131	251,981	7.74%
YoY %	-2.46%	2.18%	1.83%	3.51%	1.56%	4.82%	-	-
Horiz. %	111.83%	114.65%	112.21%	110.19%	106.46%	104.82%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	4,500	36,000	21,600	14,400	7,200	39,600	21,600	-64.89%
YoY %	-87.50%	66.67%	50.00%	100.00%	-81.82%	83.33%	-	-
Horiz. %	20.83%	166.67%	100.00%	66.67%	33.33%	183.33%	100.00%	-
Div Payout %	55.32%	50.27%	37.11%	37.17%	32.55%	54.04%	39.76%	-
YoY %	10.05%	35.46%	-0.16%	14.19%	-39.77%	35.92%	-	-
Horiz. %	139.13%	126.43%	93.34%	93.49%	81.87%	135.92%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	281,790	288,900	282,743	277,668	268,254	264,131	251,981	7.74%
YoY %	-2.46%	2.18%	1.83%	3.51%	1.56%	4.82%	-	-
Horiz. %	111.83%	114.65%	112.21%	110.19%	106.46%	104.82%	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%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	4.20%	9.97%	10.93%	11.31%	12.78%	11.73%	11.94%	-
YoY %	-57.87%	-8.78%	-3.36%	-11.50%	8.95%	-1.76%	-	-
Horiz. %	35.18%	83.50%	91.54%	94.72%	107.04%	98.24%	100.00%	-
ROE	2.89%	24.79%	20.59%	13.95%	8.25%	27.74%	21.56%	-
YoY %	-88.34%	20.40%	47.60%	69.09%	-70.26%	28.66%	-	-
Horiz. %	13.40%	114.98%	95.50%	64.70%	38.27%	128.66%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	107.65	398.63	295.90	190.35	96.12	346.37	252.75	-43.42%
YoY %	-73.00%	34.72%	55.45%	98.03%	-72.25%	37.04%	-	-
Horiz. %	42.59%	157.72%	117.07%	75.31%	38.03%	137.04%	100.00%	-
EPS	4.52	39.79	32.34	21.52	12.29	40.71	30.18	-71.83%
YoY %	-88.64%	23.04%	50.28%	75.10%	-69.81%	34.89%	-	-
Horiz. %	14.98%	131.84%	107.16%	71.31%	40.72%	134.89%	100.00%	-
DPS	2.50	20.00	12.00	8.00	4.00	22.00	12.00	-64.89%
YoY %	-87.50%	66.67%	50.00%	100.00%	-81.82%	83.33%	-	-
Horiz. %	20.83%	166.67%	100.00%	66.67%	33.33%	183.33%	100.00%	-
NAPS	1.5655	1.605	1.5708	1.5426	1.4903	1.4674	1.3999	7.74%
YoY %	-2.46%	2.18%	1.83%	3.51%	1.56%	4.82%	-	-
Horiz. %	111.83%	114.65%	112.21%	110.19%	106.46%	104.82%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 180,000
RPS	35.88	132.88	98.63	63.45	32.04	115.46	84.25	-43.42%
YoY %	-73.00%	34.73%	55.45%	98.03%	-72.25%	37.04%	-	-
Horiz. %	42.59%	157.72%	117.07%	75.31%	38.03%	137.04%	100.00%	-
EPS	1.51	13.26	10.78	7.17	4.10	13.57	10.06	-71.78%
YoY %	-88.61%	23.01%	50.35%	74.88%	-69.79%	34.89%	-	-
Horiz. %	15.01%	131.81%	107.16%	71.27%	40.76%	134.89%	100.00%	-
DPS	0.83	6.67	4.00	2.67	1.33	7.33	4.00	-64.98%
YoY %	-87.56%	66.75%	49.81%	100.75%	-81.86%	83.25%	-	-
Horiz. %	20.75%	166.75%	100.00%	66.75%	33.25%	183.25%	100.00%	-
NAPS	0.5218	0.535	0.5236	0.5142	0.4968	0.4891	0.4666	7.74%
YoY %	-2.47%	2.18%	1.83%	3.50%	1.57%	4.82%	-	-
Horiz. %	111.83%	114.66%	112.22%	110.20%	106.47%	104.82%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	2.67	3.60	3.68	3.27	3.17	3.19	3.10	-
P/RPS	2.48	0.90	1.24	1.72	3.30	0.92	1.23	59.66%
YoY %	175.56%	-27.42%	-27.91%	-47.88%	258.70%	-25.20%	-	-
Horiz. %	201.63%	73.17%	100.81%	139.84%	268.29%	74.80%	100.00%	-
P/EPS	59.09	9.05	11.38	15.19	25.80	7.84	10.27	221.43%
YoY %	552.93%	-20.47%	-25.08%	-41.12%	229.08%	-23.66%	-	-
Horiz. %	575.37%	88.12%	110.81%	147.91%	251.22%	76.34%	100.00%	-
EY	1.69	11.05	8.79	6.58	3.88	12.76	9.73	-68.90%
YoY %	-84.71%	25.71%	33.59%	69.59%	-69.59%	31.14%	-	-
Horiz. %	17.37%	113.57%	90.34%	67.63%	39.88%	131.14%	100.00%	-
DY	0.94	5.56	3.26	2.45	1.26	6.90	3.87	-61.10%
YoY %	-83.09%	70.55%	33.06%	94.44%	-81.74%	78.29%	-	-
Horiz. %	24.29%	143.67%	84.24%	63.31%	32.56%	178.29%	100.00%	-
P/NAPS	1.71	2.24	2.34	2.12	2.13	2.17	2.21	-15.73%
YoY %	-23.66%	-4.27%	10.38%	-0.47%	-1.84%	-1.81%	-	-
Horiz. %	77.38%	101.36%	105.88%	95.93%	96.38%	98.19%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	24/05/18	22/02/18	23/11/17	24/08/17	23/05/17	22/02/17	25/11/16	-
Price	2.65	3.21	3.60	3.49	3.20	3.52	3.18	-
P/RPS	2.46	0.81	1.22	1.83	3.33	1.02	1.26	56.27%
YoY %	203.70%	-33.61%	-33.33%	-45.05%	226.47%	-19.05%	-	-
Horiz. %	195.24%	64.29%	96.83%	145.24%	264.29%	80.95%	100.00%	-
P/EPS	58.64	8.07	11.13	16.22	26.04	8.65	10.54	214.30%
YoY %	626.64%	-27.49%	-31.38%	-37.71%	201.04%	-17.93%	-	-
Horiz. %	556.36%	76.57%	105.60%	153.89%	247.06%	82.07%	100.00%	-
EY	1.71	12.40	8.98	6.17	3.84	11.56	9.49	-68.13%
YoY %	-86.21%	38.08%	45.54%	60.68%	-66.78%	21.81%	-	-
Horiz. %	18.02%	130.66%	94.63%	65.02%	40.46%	121.81%	100.00%	-
DY	0.94	6.23	3.33	2.29	1.25	6.25	3.77	-60.41%
YoY %	-84.91%	87.09%	45.41%	83.20%	-80.00%	65.78%	-	-
Horiz. %	24.93%	165.25%	88.33%	60.74%	33.16%	165.78%	100.00%	-
P/NAPS	1.69	2.00	2.29	2.26	2.15	2.40	2.27	-17.87%
YoY %	-15.50%	-12.66%	1.33%	5.12%	-10.42%	5.73%	-	-
Horiz. %	74.45%	88.11%	100.88%	99.56%	94.71%	105.73%	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