[LIIHEN] YoY TTM Result on 30-Sep-2022 [#3]

Stock

[LIIHEN] LII HEN INDUSTRIES BHD

Announcement Date

24-Nov-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Sep-2022 [#3]

Profit Trend

QoQ- 29.1%

YoY- 67.47%

Quarter Report

LHIB -3rd Quarterly Report 2022.pdf

Latest QR

Upcoming QR

LIIHEN's Result

LIIHEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	639,328	800,628	809,871	875,627	826,412	769,311	701,132	-1.52%
YoY %	-20.15%	-1.14%	-7.51%	5.96%	7.42%	9.72%	-	-
Horiz. %	91.19%	114.19%	115.51%	124.89%	117.87%	109.72%	100.00%	-
PBT	79,710	94,691	60,423	106,277	102,308	66,067	98,911	-3.53%
YoY %	-15.82%	56.71%	-43.15%	3.88%	54.85%	-33.21%	-	-
Horiz. %	80.59%	95.73%	61.09%	107.45%	103.43%	66.79%	100.00%	-
Tax	-18,802	-21,918	-14,868	-25,312	-22,363	-13,689	-20,190	-1.17%
YoY %	14.22%	-47.42%	41.26%	-13.19%	-63.36%	32.20%	-	-
Horiz. %	93.13%	108.56%	73.64%	125.37%	110.76%	67.80%	100.00%	-
NP	60,908	72,773	45,555	80,965	79,945	52,378	78,721	-4.18%
YoY %	-16.30%	59.75%	-43.73%	1.28%	52.63%	-33.46%	-	-
Horiz. %	77.37%	92.44%	57.87%	102.85%	101.55%	66.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,512	71,446	42,662	79,297	78,797	51,675	78,721	-4.55%
YoY %	-16.70%	67.47%	-46.20%	0.63%	52.49%	-34.36%	-	-
Horiz. %	75.60%	90.76%	54.19%	100.73%	100.10%	65.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.59%	23.15%	24.61%	23.82%	21.86%	20.72%	20.41%	-
YoY %	1.90%	-5.93%	3.32%	8.97%	5.50%	1.52%	-	-
Horiz. %	115.58%	113.42%	120.58%	116.71%	107.10%	101.52%	100.00%	-
Total Cost	578,420	727,855	764,316	794,662	746,467	716,933	622,411	-1.21%
YoY %	-20.53%	-4.77%	-3.82%	6.46%	4.12%	15.19%	-	-
Horiz. %	92.93%	116.94%	122.80%	127.67%	119.93%	115.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	502,200	480,599	435,600	408,599	361,799	295,199	282,743	10.04%
YoY %	4.49%	10.33%	6.61%	12.94%	22.56%	4.41%	-	-
Horiz. %	177.62%	169.98%	154.06%	144.51%	127.96%	104.41%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	38,879	22,895	15,300	26,100	23,400	31,500	39,595	-0.30%
YoY %	69.81%	49.64%	-41.38%	11.54%	-25.71%	-20.44%	-	-
Horiz. %	98.19%	57.82%	38.64%	65.92%	59.10%	79.56%	100.00%	-
Div Payout %	65.33%	32.05%	35.86%	32.91%	29.70%	60.96%	50.30%	-
YoY %	103.84%	-10.62%	8.96%	10.81%	-51.28%	21.19%	-	-
Horiz. %	129.88%	63.72%	71.29%	65.43%	59.05%	121.19%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	502,200	480,599	435,600	408,599	361,799	295,199	282,743	10.04%
YoY %	4.49%	10.33%	6.61%	12.94%	22.56%	4.41%	-	-
Horiz. %	177.62%	169.98%	154.06%	144.51%	127.96%	104.41%	100.00%	-
NOSH	540,000	540,000	180,000	180,000	180,000	180,000	180,000	20.08%
YoY %	0.00%	200.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	300.00%	300.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	9.53%	9.09%	5.62%	9.25%	9.67%	6.81%	11.23%	-
YoY %	4.84%	61.74%	-39.24%	-4.34%	42.00%	-39.36%	-	-
Horiz. %	84.86%	80.94%	50.04%	82.37%	86.11%	60.64%	100.00%	-
ROE	11.85%	14.87%	9.79%	19.41%	21.78%	17.51%	27.84%	-
YoY %	-20.31%	51.89%	-49.56%	-10.88%	24.39%	-37.10%	-	-
Horiz. %	42.56%	53.41%	35.17%	69.72%	78.23%	62.90%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	118.39	148.26	449.93	486.46	459.12	427.40	389.52	-17.99%
YoY %	-20.15%	-67.05%	-7.51%	5.95%	7.42%	9.72%	-	-
Horiz. %	30.39%	38.06%	115.51%	124.89%	117.87%	109.72%	100.00%	-
EPS	11.02	13.23	23.70	44.05	43.78	28.71	43.73	-20.51%
YoY %	-16.70%	-44.18%	-46.20%	0.62%	52.49%	-34.35%	-	-
Horiz. %	25.20%	30.25%	54.20%	100.73%	100.11%	65.65%	100.00%	-
DPS	7.20	4.24	8.50	14.50	13.00	17.50	22.00	-16.97%
YoY %	69.81%	-50.12%	-41.38%	11.54%	-25.71%	-20.45%	-	-
Horiz. %	32.73%	19.27%	38.64%	65.91%	59.09%	79.55%	100.00%	-
NAPS	0.93	0.89	2.42	2.27	2.01	1.64	1.5708	-8.36%
YoY %	4.49%	-63.22%	6.61%	12.94%	22.56%	4.41%	-	-
Horiz. %	59.21%	56.66%	154.06%	144.51%	127.96%	104.41%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 540,000
RPS	118.39	148.26	149.98	162.15	153.04	142.47	129.84	-1.52%
YoY %	-20.15%	-1.15%	-7.51%	5.95%	7.42%	9.73%	-	-
Horiz. %	91.18%	114.19%	115.51%	124.88%	117.87%	109.73%	100.00%	-
EPS	11.02	13.23	7.90	14.68	14.59	9.57	14.58	-4.55%
YoY %	-16.70%	67.47%	-46.19%	0.62%	52.46%	-34.36%	-	-
Horiz. %	75.58%	90.74%	54.18%	100.69%	100.07%	65.64%	100.00%	-
DPS	7.20	4.24	2.83	4.83	4.33	5.83	7.33	-0.29%
YoY %	69.81%	49.82%	-41.41%	11.55%	-25.73%	-20.46%	-	-
Horiz. %	98.23%	57.84%	38.61%	65.89%	59.07%	79.54%	100.00%	-
NAPS	0.93	0.89	0.8067	0.7567	0.67	0.5467	0.5236	10.04%
YoY %	4.49%	10.33%	6.61%	12.94%	22.55%	4.41%	-	-
Horiz. %	177.62%	169.98%	154.07%	144.52%	127.96%	104.41%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	0.855	0.81	3.04	3.28	3.13	3.01	3.68	-
P/RPS	0.72	0.55	0.68	0.67	0.68	0.70	0.94	-4.34%
YoY %	30.91%	-19.12%	1.49%	-1.47%	-2.86%	-25.53%	-	-
Horiz. %	76.60%	58.51%	72.34%	71.28%	72.34%	74.47%	100.00%	-
P/EPS	7.76	6.12	12.83	7.45	7.15	10.48	8.41	-1.33%
YoY %	26.80%	-52.30%	72.21%	4.20%	-31.77%	24.61%	-	-
Horiz. %	92.27%	72.77%	152.56%	88.59%	85.02%	124.61%	100.00%	-
EY	12.89	16.33	7.80	13.43	13.99	9.54	11.88	1.36%
YoY %	-21.07%	109.36%	-41.92%	-4.00%	46.65%	-19.70%	-	-
Horiz. %	108.50%	137.46%	65.66%	113.05%	117.76%	80.30%	100.00%	-
DY	8.42	5.23	2.80	4.42	4.15	5.81	5.98	5.86%
YoY %	60.99%	86.79%	-36.65%	6.51%	-28.57%	-2.84%	-	-
Horiz. %	140.80%	87.46%	46.82%	73.91%	69.40%	97.16%	100.00%	-
P/NAPS	0.92	0.91	1.26	1.44	1.56	1.84	2.34	-14.40%
YoY %	1.10%	-27.78%	-12.50%	-7.69%	-15.22%	-21.37%	-	-
Horiz. %	39.32%	38.89%	53.85%	61.54%	66.67%	78.63%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	30/11/23	24/11/22	29/11/21	16/11/20	22/11/19	22/11/18	23/11/17	-
Price	0.915	0.835	2.86	4.38	3.14	3.25	3.60	-
P/RPS	0.77	0.56	0.64	0.90	0.68	0.76	0.92	-2.92%
YoY %	37.50%	-12.50%	-28.89%	32.35%	-10.53%	-17.39%	-	-
Horiz. %	83.70%	60.87%	69.57%	97.83%	73.91%	82.61%	100.00%	-
P/EPS	8.30	6.31	12.07	9.94	7.17	11.32	8.23	0.14%
YoY %	31.54%	-47.72%	21.43%	38.63%	-36.66%	37.55%	-	-
Horiz. %	100.85%	76.67%	146.66%	120.78%	87.12%	137.55%	100.00%	-
EY	12.04	15.85	8.29	10.06	13.94	8.83	12.15	-0.15%
YoY %	-24.04%	91.19%	-17.59%	-27.83%	57.87%	-27.33%	-	-
Horiz. %	99.09%	130.45%	68.23%	82.80%	114.73%	72.67%	100.00%	-
DY	7.87	5.08	2.97	3.31	4.14	5.38	6.11	4.30%
YoY %	54.92%	71.04%	-10.27%	-20.05%	-23.05%	-11.95%	-	-
Horiz. %	128.81%	83.14%	48.61%	54.17%	67.76%	88.05%	100.00%	-
P/NAPS	0.98	0.94	1.18	1.93	1.56	1.98	2.29	-13.18%
YoY %	4.26%	-20.34%	-38.86%	23.72%	-21.21%	-13.54%	-	-
Horiz. %	42.79%	41.05%	51.53%	84.28%	68.12%	86.46%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:25:00

EMA 5

5 Mins

BUY

2024-05-14 16:20:00

EMA 5

10 Mins

BUY

2024-05-14 16:05:00

EMA 5

5 Mins

SELL

2024-05-14 16:00:00

EMA 5

5 Mins

BUY

2024-05-14 15:45:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

425

GENTING

GENTING BHD

401

YTLPOWR

YTL POWER INTERNATIONAL BHD

395

PTRANS

PERAK TRANSIT BERHAD

369

MPI

MALAYSIAN PACIFIC INDUSTRIES

368

HLIND

HONG LEONG INDUSTRIES BHD

350

GENM

GENTING MALAYSIA BERHAD

299

TOPGLOV

TOP GLOVE CORPORATION BHD

279

PBBANK

PUBLIC BANK BHD

252

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More