[LIIHEN] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock

[LIIHEN] LII HEN INDUSTRIES BHD

Announcement Date

23-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 158.5%

YoY- -45.73%

Quarter Report

LIIHEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	421,750	346,541	397,100	384,171	342,631	309,903	250,357	9.07%
YoY %	21.70%	-12.73%	3.37%	12.12%	10.56%	23.78%	-	-
Horiz. %	168.46%	138.42%	158.61%	153.45%	136.86%	123.78%	100.00%	-
PBT	28,108	40,317	47,706	28,374	50,975	50,103	31,327	-1.78%
YoY %	-30.28%	-15.49%	68.13%	-44.34%	1.74%	59.94%	-	-
Horiz. %	89.72%	128.70%	152.28%	90.57%	162.72%	159.94%	100.00%	-
Tax	-6,301	-10,713	-11,817	-7,144	-12,235	-11,992	-7,922	-3.74%
YoY %	41.18%	9.34%	-65.41%	41.61%	-2.03%	-51.38%	-	-
Horiz. %	79.54%	135.23%	149.17%	90.18%	154.44%	151.38%	100.00%	-
NP	21,807	29,604	35,889	21,230	38,740	38,111	23,405	-1.17%
YoY %	-26.34%	-17.51%	69.05%	-45.20%	1.65%	62.83%	-	-
Horiz. %	93.17%	126.49%	153.34%	90.71%	165.52%	162.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,073	29,370	35,469	21,026	38,740	38,111	23,405	-2.52%
YoY %	-31.65%	-17.20%	68.69%	-45.73%	1.65%	62.83%	-	-
Horiz. %	85.76%	125.49%	151.54%	89.84%	165.52%	162.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.42%	26.57%	24.77%	25.18%	24.00%	23.93%	25.29%	-
YoY %	-15.62%	7.27%	-1.63%	4.92%	0.29%	-5.38%	-	-
Horiz. %	88.65%	105.06%	97.94%	99.57%	94.90%	94.62%	100.00%	-
Total Cost	399,943	316,937	361,211	362,941	303,891	271,792	226,952	9.89%
YoY %	26.19%	-12.26%	-0.48%	19.43%	11.81%	19.76%	-	-
Horiz. %	176.22%	139.65%	159.16%	159.92%	133.90%	119.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	430,200	397,800	346,157	290,897	277,668	242,982	205,956	13.04%
YoY %	8.14%	14.92%	19.00%	4.76%	14.28%	17.98%	-	-
Horiz. %	208.88%	193.15%	168.07%	141.24%	134.82%	117.98%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	5,400	9,000	12,600	10,800	14,400	14,400	7,800	-5.93%
YoY %	-40.00%	-28.57%	16.67%	-25.00%	0.00%	84.62%	-	-
Horiz. %	69.23%	115.38%	161.54%	138.46%	184.62%	184.62%	100.00%	-
Div Payout %	26.90%	30.64%	35.52%	51.36%	37.17%	37.78%	33.33%	-
YoY %	-12.21%	-13.74%	-30.84%	38.18%	-1.61%	13.35%	-	-
Horiz. %	80.71%	91.93%	106.57%	154.10%	111.52%	113.35%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	430,200	397,800	346,157	290,897	277,668	242,982	205,956	13.04%
YoY %	8.14%	14.92%	19.00%	4.76%	14.28%	17.98%	-	-
Horiz. %	208.88%	193.15%	168.07%	141.24%	134.82%	117.98%	100.00%	-
NOSH	180,000	180,000	180,000	180,000	180,000	180,000	60,000	20.07%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	200.00%	-	-
Horiz. %	300.00%	300.00%	300.00%	300.00%	300.00%	300.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	5.17%	8.54%	9.04%	5.53%	11.31%	12.30%	9.35%	-
YoY %	-39.46%	-5.53%	63.47%	-51.11%	-8.05%	31.55%	-	-
Horiz. %	55.29%	91.34%	96.68%	59.14%	120.96%	131.55%	100.00%	-
ROE	4.67%	7.38%	10.25%	7.23%	13.95%	15.68%	11.36%	-
YoY %	-36.72%	-28.00%	41.77%	-48.17%	-11.03%	38.03%	-	-
Horiz. %	41.11%	64.96%	90.23%	63.64%	122.80%	138.03%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	234.31	192.52	220.61	213.43	190.35	172.17	417.26	-9.16%
YoY %	21.71%	-12.73%	3.36%	12.13%	10.56%	-58.74%	-	-
Horiz. %	56.15%	46.14%	52.87%	51.15%	45.62%	41.26%	100.00%	-
EPS	11.15	16.32	19.71	11.68	21.52	21.17	39.01	-18.82%
YoY %	-31.68%	-17.20%	68.75%	-45.72%	1.65%	-45.73%	-	-
Horiz. %	28.58%	41.84%	50.53%	29.94%	55.17%	54.27%	100.00%	-
DPS	3.00	5.00	7.00	6.00	8.00	8.00	13.00	-21.66%
YoY %	-40.00%	-28.57%	16.67%	-25.00%	0.00%	-38.46%	-	-
Horiz. %	23.08%	38.46%	53.85%	46.15%	61.54%	61.54%	100.00%	-
NAPS	2.39	2.21	1.9231	1.6161	1.5426	1.3499	3.4326	-5.85%
YoY %	8.14%	14.92%	19.00%	4.76%	14.28%	-60.67%	-	-
Horiz. %	69.63%	64.38%	56.02%	47.08%	44.94%	39.33%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 180,000
RPS	77.96	64.05	73.40	71.01	63.33	57.28	46.28	9.07%
YoY %	21.72%	-12.74%	3.37%	12.13%	10.56%	23.77%	-	-
Horiz. %	168.45%	138.40%	158.60%	153.44%	136.84%	123.77%	100.00%	-
EPS	3.71	5.43	6.56	3.89	7.16	7.04	4.33	-2.54%
YoY %	-31.68%	-17.23%	68.64%	-45.67%	1.70%	62.59%	-	-
Horiz. %	85.68%	125.40%	151.50%	89.84%	165.36%	162.59%	100.00%	-
DPS	1.00	1.66	2.33	2.00	2.66	2.66	1.44	-5.89%
YoY %	-39.76%	-28.76%	16.50%	-24.81%	0.00%	84.72%	-	-
Horiz. %	69.44%	115.28%	161.81%	138.89%	184.72%	184.72%	100.00%	-
NAPS	0.7952	0.7353	0.6398	0.5377	0.5132	0.4491	0.3807	13.04%
YoY %	8.15%	14.93%	18.99%	4.77%	14.27%	17.97%	-	-
Horiz. %	208.88%	193.14%	168.06%	141.24%	134.80%	117.97%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	3.13	2.43	2.89	2.41	3.27	3.08	4.73	-
P/RPS	1.34	1.26	1.31	1.13	1.72	1.79	1.13	2.87%
YoY %	6.35%	-3.82%	15.93%	-34.30%	-3.91%	58.41%	-	-
Horiz. %	118.58%	111.50%	115.93%	100.00%	152.21%	158.41%	100.00%	-
P/EPS	28.07	14.89	14.67	20.63	15.19	14.55	12.13	14.99%
YoY %	88.52%	1.50%	-28.89%	35.81%	4.40%	19.95%	-	-
Horiz. %	231.41%	122.75%	120.94%	170.07%	125.23%	119.95%	100.00%	-
EY	3.56	6.71	6.82	4.85	6.58	6.87	8.25	-13.05%
YoY %	-46.94%	-1.61%	40.62%	-26.29%	-4.22%	-16.73%	-	-
Horiz. %	43.15%	81.33%	82.67%	58.79%	79.76%	83.27%	100.00%	-
DY	0.96	2.06	2.42	2.49	2.45	2.60	2.75	-16.07%
YoY %	-53.40%	-14.88%	-2.81%	1.63%	-5.77%	-5.45%	-	-
Horiz. %	34.91%	74.91%	88.00%	90.55%	89.09%	94.55%	100.00%	-
P/NAPS	1.31	1.10	1.50	1.49	2.12	2.28	1.38	-0.86%
YoY %	19.09%	-26.67%	0.67%	-29.72%	-7.02%	65.22%	-	-
Horiz. %	94.93%	79.71%	108.70%	107.97%	153.62%	165.22%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/08/21	17/08/20	26/08/19	23/08/18	24/08/17	19/08/16	24/08/15	-
Price	3.21	3.10	2.94	2.89	3.49	3.38	5.75	-
P/RPS	1.37	1.61	1.33	1.35	1.83	1.96	1.38	-0.12%
YoY %	-14.91%	21.05%	-1.48%	-26.23%	-6.63%	42.03%	-	-
Horiz. %	99.28%	116.67%	96.38%	97.83%	132.61%	142.03%	100.00%	-
P/EPS	28.78	19.00	14.92	24.74	16.22	15.96	14.74	11.78%
YoY %	51.47%	27.35%	-39.69%	52.53%	1.63%	8.28%	-	-
Horiz. %	195.25%	128.90%	101.22%	167.84%	110.04%	108.28%	100.00%	-
EY	3.47	5.26	6.70	4.04	6.17	6.26	6.78	-10.55%
YoY %	-34.03%	-21.49%	65.84%	-34.52%	-1.44%	-7.67%	-	-
Horiz. %	51.18%	77.58%	98.82%	59.59%	91.00%	92.33%	100.00%	-
DY	0.93	1.61	2.38	2.08	2.29	2.37	2.26	-13.74%
YoY %	-42.24%	-32.35%	14.42%	-9.17%	-3.38%	4.87%	-	-
Horiz. %	41.15%	71.24%	105.31%	92.04%	101.33%	104.87%	100.00%	-
P/NAPS	1.34	1.40	1.53	1.79	2.26	2.50	1.68	-3.69%
YoY %	-4.29%	-8.50%	-14.53%	-20.80%	-9.60%	48.81%	-	-
Horiz. %	79.76%	83.33%	91.07%	106.55%	134.52%	148.81%	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