[LIIHEN] YoY 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. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Annualized Quarter Result
Revenue	603,176	967,724	949,500	820,832	813,180	775,056	692,088	-2.26%
YoY %	-37.67%	1.92%	15.68%	0.94%	4.92%	11.99%	-	-
Horiz. %	87.15%	139.83%	137.19%	118.60%	117.50%	111.99%	100.00%	-
PBT	73,368	103,024	69,484	104,512	92,812	44,564	115,716	-7.30%
YoY %	-28.79%	48.27%	-33.52%	12.61%	108.27%	-61.49%	-	-
Horiz. %	63.40%	89.03%	60.05%	90.32%	80.21%	38.51%	100.00%	-
Tax	-17,156	-24,364	-16,592	-25,712	-23,904	-12,028	-27,240	-7.41%
YoY %	29.58%	-46.84%	35.47%	-7.56%	-98.74%	55.84%	-	-
Horiz. %	62.98%	89.44%	60.91%	94.39%	87.75%	44.16%	100.00%	-
NP	56,212	78,660	52,892	78,800	68,908	32,536	88,476	-7.27%
YoY %	-28.54%	48.72%	-32.88%	14.36%	111.79%	-63.23%	-	-
Horiz. %	63.53%	88.91%	59.78%	89.06%	77.88%	36.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,124	75,900	48,892	79,332	68,996	32,536	88,476	-7.57%
YoY %	-27.37%	55.24%	-38.37%	14.98%	112.06%	-63.23%	-	-
Horiz. %	62.30%	85.79%	55.26%	89.66%	77.98%	36.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.38%	23.65%	23.88%	24.60%	25.76%	26.99%	23.54%	-
YoY %	-1.14%	-0.96%	-2.93%	-4.50%	-4.56%	14.66%	-	-
Horiz. %	99.32%	100.47%	101.44%	104.50%	109.43%	114.66%	100.00%	-
Total Cost	546,964	889,064	896,608	742,032	744,272	742,520	603,612	-1.62%
YoY %	-38.48%	-0.84%	20.83%	-0.30%	0.24%	23.01%	-	-
Horiz. %	90.62%	147.29%	148.54%	122.93%	123.30%	123.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	491,400	453,599	426,599	387,000	339,588	281,790	268,254	10.61%
YoY %	8.33%	6.33%	10.23%	13.96%	20.51%	5.05%	-	-
Horiz. %	183.18%	169.09%	159.03%	144.27%	126.59%	105.05%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	28,079	28,800	21,600	18,000	25,200	18,000	28,800	-0.42%
YoY %	-2.50%	33.33%	20.00%	-28.57%	40.00%	-37.50%	-	-
Horiz. %	97.50%	100.00%	75.00%	62.50%	87.50%	62.50%	100.00%	-
Div Payout %	50.94%	37.94%	44.18%	22.69%	36.52%	55.32%	32.55%	-
YoY %	34.26%	-14.12%	94.71%	-37.87%	-33.98%	69.95%	-	-
Horiz. %	156.50%	116.56%	135.73%	69.71%	112.20%	169.95%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	491,400	453,599	426,599	387,000	339,588	281,790	268,254	10.61%
YoY %	8.33%	6.33%	10.23%	13.96%	20.51%	5.05%	-	-
Horiz. %	183.18%	169.09%	159.03%	144.27%	126.59%	105.05%	100.00%	-
NOSH	540,000	180,000	180,000	180,000	180,000	180,000	180,000	20.08%
YoY %	200.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	300.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	9.32%	8.13%	5.57%	9.60%	8.47%	4.20%	12.78%	-
YoY %	14.64%	45.96%	-41.98%	13.34%	101.67%	-67.14%	-	-
Horiz. %	72.93%	63.62%	43.58%	75.12%	66.28%	32.86%	100.00%	-
ROE	11.22%	16.73%	11.46%	20.50%	20.32%	11.55%	32.98%	-
YoY %	-32.93%	45.99%	-44.10%	0.89%	75.93%	-64.98%	-	-
Horiz. %	34.02%	50.73%	34.75%	62.16%	61.61%	35.02%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	111.70	537.62	527.50	456.02	451.77	430.59	384.49	-18.61%
YoY %	-79.22%	1.92%	15.67%	0.94%	4.92%	11.99%	-	-
Horiz. %	29.05%	139.83%	137.19%	118.60%	117.50%	111.99%	100.00%	-
EPS	10.20	42.16	27.16	44.08	38.32	18.08	49.16	-23.04%
YoY %	-75.81%	55.23%	-38.38%	15.03%	111.95%	-63.22%	-	-
Horiz. %	20.75%	85.76%	55.25%	89.67%	77.95%	36.78%	100.00%	-
DPS	5.20	16.00	12.00	10.00	14.00	10.00	16.00	-17.07%
YoY %	-67.50%	33.33%	20.00%	-28.57%	40.00%	-37.50%	-	-
Horiz. %	32.50%	100.00%	75.00%	62.50%	87.50%	62.50%	100.00%	-
NAPS	0.91	2.52	2.37	2.15	1.8866	1.5655	1.4903	-7.88%
YoY %	-63.89%	6.33%	10.23%	13.96%	20.51%	5.05%	-	-
Horiz. %	61.06%	169.09%	159.03%	144.27%	126.59%	105.05%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 180,000
RPS	111.49	178.87	175.51	151.72	150.31	143.26	127.93	-2.26%
YoY %	-37.67%	1.91%	15.68%	0.94%	4.92%	11.98%	-	-
Horiz. %	87.15%	139.82%	137.19%	118.60%	117.49%	111.98%	100.00%	-
EPS	10.19	14.03	9.04	14.66	12.75	6.01	16.35	-7.57%
YoY %	-27.37%	55.20%	-38.34%	14.98%	112.15%	-63.24%	-	-
Horiz. %	62.32%	85.81%	55.29%	89.66%	77.98%	36.76%	100.00%	-
DPS	5.19	5.32	3.99	3.33	4.66	3.33	5.32	-0.41%
YoY %	-2.44%	33.33%	19.82%	-28.54%	39.94%	-37.41%	-	-
Horiz. %	97.56%	100.00%	75.00%	62.59%	87.59%	62.59%	100.00%	-
NAPS	0.9083	0.8384	0.7885	0.7153	0.6277	0.5209	0.4958	10.61%
YoY %	8.34%	6.33%	10.23%	13.96%	20.50%	5.06%	-	-
Horiz. %	183.20%	169.10%	159.04%	144.27%	126.60%	105.06%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	0.83	2.98	3.62	1.94	2.60	2.67	3.17	-
P/RPS	0.74	0.55	0.69	0.43	0.58	0.62	0.82	-1.69%
YoY %	34.55%	-20.29%	60.47%	-25.86%	-6.45%	-24.39%	-	-
Horiz. %	90.24%	67.07%	84.15%	52.44%	70.73%	75.61%	100.00%	-
P/EPS	8.13	7.07	13.33	4.40	6.78	14.77	6.45	3.93%
YoY %	14.99%	-46.96%	202.95%	-35.10%	-54.10%	128.99%	-	-
Horiz. %	126.05%	109.61%	206.67%	68.22%	105.12%	228.99%	100.00%	-
EY	12.30	14.15	7.50	22.72	14.74	6.77	15.51	-3.78%
YoY %	-13.07%	88.67%	-66.99%	54.14%	117.73%	-56.35%	-	-
Horiz. %	79.30%	91.23%	48.36%	146.49%	95.04%	43.65%	100.00%	-
DY	6.27	5.37	3.31	5.15	5.38	3.75	5.05	3.67%
YoY %	16.76%	62.24%	-35.73%	-4.28%	43.47%	-25.74%	-	-
Horiz. %	124.16%	106.34%	65.54%	101.98%	106.53%	74.26%	100.00%	-
P/NAPS	0.91	1.18	1.53	0.90	1.38	1.71	2.13	-13.20%
YoY %	-22.88%	-22.88%	70.00%	-34.78%	-19.30%	-19.72%	-	-
Horiz. %	42.72%	55.40%	71.83%	42.25%	64.79%	80.28%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	25/05/23	26/05/22	27/05/21	22/06/20	23/05/19	24/05/18	23/05/17	-
Price	0.835	3.00	3.38	2.42	2.74	2.65	3.20	-
P/RPS	0.75	0.56	0.64	0.53	0.61	0.62	0.83	-1.67%
YoY %	33.93%	-12.50%	20.75%	-13.11%	-1.61%	-25.30%	-	-
Horiz. %	90.36%	67.47%	77.11%	63.86%	73.49%	74.70%	100.00%	-
P/EPS	8.18	7.11	12.44	5.49	7.15	14.66	6.51	3.87%
YoY %	15.05%	-42.85%	126.59%	-23.22%	-51.23%	125.19%	-	-
Horiz. %	125.65%	109.22%	191.09%	84.33%	109.83%	225.19%	100.00%	-
EY	12.23	14.06	8.04	18.21	13.99	6.82	15.36	-3.72%
YoY %	-13.02%	74.88%	-55.85%	30.16%	105.13%	-55.60%	-	-
Horiz. %	79.62%	91.54%	52.34%	118.55%	91.08%	44.40%	100.00%	-
DY	6.23	5.33	3.55	4.13	5.11	3.77	5.00	3.73%
YoY %	16.89%	50.14%	-14.04%	-19.18%	35.54%	-24.60%	-	-
Horiz. %	124.60%	106.60%	71.00%	82.60%	102.20%	75.40%	100.00%	-
P/NAPS	0.92	1.19	1.43	1.13	1.45	1.69	2.15	-13.18%
YoY %	-22.69%	-16.78%	26.55%	-22.07%	-14.20%	-21.40%	-	-
Horiz. %	42.79%	55.35%	66.51%	52.56%	67.44%	78.60%	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