[LIIHEN] QoQ TTM 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- 9.73%

YoY- 0.63%

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
TTM Result
Revenue	1,006,588	963,546	931,379	875,627	786,062	838,534	836,621	13.13%
YoY %	4.47%	3.45%	6.37%	11.39%	-6.26%	0.23%	-	-
Horiz. %	120.32%	115.17%	111.33%	104.66%	93.96%	100.23%	100.00%	-
PBT	90,138	93,589	102,346	106,277	98,544	108,859	105,934	-10.21%
YoY %	-3.69%	-8.56%	-3.70%	7.85%	-9.48%	2.76%	-	-
Horiz. %	85.09%	88.35%	96.61%	100.32%	93.02%	102.76%	100.00%	-
Tax	-19,413	-21,545	-23,825	-25,312	-25,399	-26,955	-26,503	-18.75%
YoY %	9.90%	9.57%	5.87%	0.34%	5.77%	-1.71%	-	-
Horiz. %	73.25%	81.29%	89.90%	95.51%	95.83%	101.71%	100.00%	-
NP	70,725	72,044	78,521	80,965	73,145	81,904	79,431	-7.45%
YoY %	-1.83%	-8.25%	-3.02%	10.69%	-10.69%	3.11%	-	-
Horiz. %	89.04%	90.70%	98.85%	101.93%	92.09%	103.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,446	68,132	75,742	79,297	72,264	80,948	78,364	-10.42%
YoY %	-2.47%	-10.05%	-4.48%	9.73%	-10.73%	3.30%	-	-
Horiz. %	84.79%	86.94%	96.65%	101.19%	92.22%	103.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.54%	23.02%	23.28%	23.82%	25.77%	24.76%	25.02%	-
YoY %	-6.43%	-1.12%	-2.27%	-7.57%	4.08%	-1.04%	-	-
Horiz. %	86.09%	92.01%	93.05%	95.20%	103.00%	98.96%	100.00%	-
Total Cost	935,863	891,502	852,858	794,662	712,917	756,630	757,190	15.18%
YoY %	4.98%	4.53%	7.32%	11.47%	-5.78%	-0.07%	-	-
Horiz. %	123.60%	117.74%	112.63%	104.95%	94.15%	99.93%	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	21,600	26,100	25,200	26,100	24,300	26,100	27,900	-15.69%
YoY %	-17.24%	3.57%	-3.45%	7.41%	-6.90%	-6.45%	-	-
Horiz. %	77.42%	93.55%	90.32%	93.55%	87.10%	93.55%	100.00%	-
Div Payout %	32.51%	38.31%	33.27%	32.91%	33.63%	32.24%	35.60%	-
YoY %	-15.14%	15.15%	1.09%	-2.14%	4.31%	-9.44%	-	-
Horiz. %	91.32%	107.61%	93.46%	92.44%	94.47%	90.56%	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	7.03%	7.48%	8.43%	9.25%	9.31%	9.77%	9.49%	-
YoY %	-6.02%	-11.27%	-8.86%	-0.64%	-4.71%	2.95%	-	-
Horiz. %	74.08%	78.82%	88.83%	97.47%	98.10%	102.95%	100.00%	-
ROE	15.45%	15.97%	17.98%	19.41%	18.17%	20.92%	20.93%	-
YoY %	-3.26%	-11.18%	-7.37%	6.82%	-13.15%	-0.05%	-	-
Horiz. %	73.82%	76.30%	85.91%	92.74%	86.81%	99.95%	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	559.22	535.30	517.43	486.46	436.70	465.85	464.79	13.13%
YoY %	4.47%	3.45%	6.37%	11.39%	-6.26%	0.23%	-	-
Horiz. %	120.32%	115.17%	111.33%	104.66%	93.96%	100.23%	100.00%	-
EPS	36.91	37.85	42.08	44.05	40.15	44.97	43.54	-10.43%
YoY %	-2.48%	-10.05%	-4.47%	9.71%	-10.72%	3.28%	-	-
Horiz. %	84.77%	86.93%	96.65%	101.17%	92.21%	103.28%	100.00%	-
DPS	12.00	14.50	14.00	14.50	13.50	14.50	15.50	-15.69%
YoY %	-17.24%	3.57%	-3.45%	7.41%	-6.90%	-6.45%	-	-
Horiz. %	77.42%	93.55%	90.32%	93.55%	87.10%	93.55%	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	186.06	178.10	172.16	161.85	145.30	154.99	154.64	13.13%
YoY %	4.47%	3.45%	6.37%	11.39%	-6.25%	0.23%	-	-
Horiz. %	120.32%	115.17%	111.33%	104.66%	93.96%	100.23%	100.00%	-
EPS	12.28	12.59	14.00	14.66	13.36	14.96	14.48	-10.41%
YoY %	-2.46%	-10.07%	-4.50%	9.73%	-10.70%	3.31%	-	-
Horiz. %	84.81%	86.95%	96.69%	101.24%	92.27%	103.31%	100.00%	-
DPS	3.99	4.82	4.66	4.82	4.49	4.82	5.16	-15.76%
YoY %	-17.22%	3.43%	-3.32%	7.35%	-6.85%	-6.59%	-	-
Horiz. %	77.33%	93.41%	90.31%	93.41%	87.02%	93.41%	100.00%	-
NAPS	0.7952	0.7885	0.7785	0.7553	0.7353	0.7153	0.692	9.71%
YoY %	0.85%	1.28%	3.07%	2.72%	2.80%	3.37%	-	-
Horiz. %	114.91%	113.95%	112.50%	109.15%	106.26%	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
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	0.56	0.68	0.77	0.67	0.56	0.42	0.66	-10.38%
YoY %	-17.65%	-11.69%	14.93%	19.64%	33.33%	-36.36%	-	-
Horiz. %	84.85%	103.03%	116.67%	101.52%	84.85%	63.64%	100.00%	-
P/EPS	8.48	9.56	9.46	7.45	6.05	4.31	7.05	13.11%
YoY %	-11.30%	1.06%	26.98%	23.14%	40.37%	-38.87%	-	-
Horiz. %	120.28%	135.60%	134.18%	105.67%	85.82%	61.13%	100.00%	-
EY	11.79	10.46	10.57	13.43	16.52	23.18	14.18	-11.58%
YoY %	12.72%	-1.04%	-21.30%	-18.70%	-28.73%	63.47%	-	-
Horiz. %	83.15%	73.77%	74.54%	94.71%	116.50%	163.47%	100.00%	-
DY	3.83	4.01	3.52	4.42	5.56	7.47	5.05	-16.84%
YoY %	-4.49%	13.92%	-20.36%	-20.50%	-25.57%	47.92%	-	-
Horiz. %	75.84%	79.41%	69.70%	87.52%	110.10%	147.92%	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	0.57	0.63	0.77	0.90	0.71	0.52	0.62	-5.45%
YoY %	-9.52%	-18.18%	-14.44%	26.76%	36.54%	-16.13%	-	-
Horiz. %	91.94%	101.61%	124.19%	145.16%	114.52%	83.87%	100.00%	-
P/EPS	8.70	8.93	9.41	9.94	7.72	5.38	6.66	19.51%
YoY %	-2.58%	-5.10%	-5.33%	28.76%	43.49%	-19.22%	-	-
Horiz. %	130.63%	134.08%	141.29%	149.25%	115.92%	80.78%	100.00%	-
EY	11.50	11.20	10.63	10.06	12.95	18.58	15.01	-16.28%
YoY %	2.68%	5.36%	5.67%	-22.32%	-30.30%	23.78%	-	-
Horiz. %	76.62%	74.62%	70.82%	67.02%	86.28%	123.78%	100.00%	-
DY	3.74	4.29	3.54	3.31	4.35	5.99	5.34	-21.15%
YoY %	-12.82%	21.19%	6.95%	-23.91%	-27.38%	12.17%	-	-
Horiz. %	70.04%	80.34%	66.29%	61.99%	81.46%	112.17%	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