[LIIHEN] QoQ 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. %

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Cumulative Result
Revenue	203,295	801,219	584,403	384,171	193,764	717,535	532,626	-47.41%
YoY %	-74.63%	37.10%	52.12%	98.27%	-73.00%	34.72%	-	-
Horiz. %	38.17%	150.43%	109.72%	72.13%	36.38%	134.72%	100.00%	-
PBT	23,203	73,734	48,869	28,374	11,141	93,754	76,557	-54.91%
YoY %	-68.53%	50.88%	72.23%	154.68%	-88.12%	22.46%	-	-
Horiz. %	30.31%	96.31%	63.83%	37.06%	14.55%	122.46%	100.00%	-
Tax	-5,976	-15,068	-11,810	-7,144	-3,007	-22,198	-18,350	-52.69%
YoY %	60.34%	-27.59%	-65.31%	-137.58%	86.45%	-20.97%	-	-
Horiz. %	32.57%	82.11%	64.36%	38.93%	16.39%	120.97%	100.00%	-
NP	17,227	58,666	37,059	21,230	8,134	71,556	58,207	-55.62%
YoY %	-70.64%	58.30%	74.56%	161.00%	-88.63%	22.93%	-	-
Horiz. %	29.60%	100.79%	63.67%	36.47%	13.97%	122.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,249	57,789	36,292	21,026	8,134	71,620	58,207	-55.58%
YoY %	-70.15%	59.23%	72.61%	158.50%	-88.64%	23.04%	-	-
Horiz. %	29.63%	99.28%	62.35%	36.12%	13.97%	123.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.76%	20.44%	24.17%	25.18%	26.99%	23.68%	23.97%	-
YoY %	26.03%	-15.43%	-4.01%	-6.71%	13.98%	-1.21%	-	-
Horiz. %	107.47%	85.27%	100.83%	105.05%	112.60%	98.79%	100.00%	-
Total Cost	186,068	742,553	547,344	362,941	185,630	645,979	474,419	-46.45%
YoY %	-74.94%	35.66%	50.81%	95.52%	-71.26%	36.16%	-	-
Horiz. %	39.22%	156.52%	115.37%	76.50%	39.13%	136.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	339,588	309,600	295,199	290,897	281,790	288,900	282,743	13.00%
YoY %	9.69%	4.88%	1.48%	3.23%	-2.46%	2.18%	-	-
Horiz. %	120.10%	109.50%	104.41%	102.88%	99.66%	102.18%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	6,300	20,700	16,200	10,800	4,500	36,000	21,600	-56.05%
YoY %	-69.57%	27.78%	50.00%	140.00%	-87.50%	66.67%	-	-
Horiz. %	29.17%	95.83%	75.00%	50.00%	20.83%	166.67%	100.00%	-
Div Payout %	36.52%	35.82%	44.64%	51.36%	55.32%	50.27%	37.11%	-
YoY %	1.95%	-19.76%	-13.08%	-7.16%	10.05%	35.46%	-	-
Horiz. %	98.41%	96.52%	120.29%	138.40%	149.07%	135.46%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	339,588	309,600	295,199	290,897	281,790	288,900	282,743	13.00%
YoY %	9.69%	4.88%	1.48%	3.23%	-2.46%	2.18%	-	-
Horiz. %	120.10%	109.50%	104.41%	102.88%	99.66%	102.18%	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%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	8.47%	7.32%	6.34%	5.53%	4.20%	9.97%	10.93%	-
YoY %	15.71%	15.46%	14.65%	31.67%	-57.87%	-8.78%	-	-
Horiz. %	77.49%	66.97%	58.01%	50.59%	38.43%	91.22%	100.00%	-
ROE	5.08%	18.67%	12.29%	7.23%	2.89%	24.79%	20.59%	-
YoY %	-72.79%	51.91%	69.99%	150.17%	-88.34%	20.40%	-	-
Horiz. %	24.67%	90.68%	59.69%	35.11%	14.04%	120.40%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	112.94	445.12	324.67	213.43	107.65	398.63	295.90	-47.41%
YoY %	-74.63%	37.10%	52.12%	98.26%	-73.00%	34.72%	-	-
Horiz. %	38.17%	150.43%	109.72%	72.13%	36.38%	134.72%	100.00%	-
EPS	9.58	32.10	20.16	11.68	4.52	39.79	32.34	-55.59%
YoY %	-70.16%	59.23%	72.60%	158.41%	-88.64%	23.04%	-	-
Horiz. %	29.62%	99.26%	62.34%	36.12%	13.98%	123.04%	100.00%	-
DPS	3.50	11.50	9.00	6.00	2.50	20.00	12.00	-56.05%
YoY %	-69.57%	27.78%	50.00%	140.00%	-87.50%	66.67%	-	-
Horiz. %	29.17%	95.83%	75.00%	50.00%	20.83%	166.67%	100.00%	-
NAPS	1.8866	1.72	1.64	1.6161	1.5655	1.605	1.5708	13.00%
YoY %	9.69%	4.88%	1.48%	3.23%	-2.46%	2.18%	-	-
Horiz. %	120.10%	109.50%	104.41%	102.88%	99.66%	102.18%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 180,000
RPS	37.58	148.10	108.02	71.01	35.82	132.63	98.45	-47.40%
YoY %	-74.63%	37.10%	52.12%	98.24%	-72.99%	34.72%	-	-
Horiz. %	38.17%	150.43%	109.72%	72.13%	36.38%	134.72%	100.00%	-
EPS	3.19	10.68	6.71	3.89	1.50	13.24	10.76	-55.57%
YoY %	-70.13%	59.17%	72.49%	159.33%	-88.67%	23.05%	-	-
Horiz. %	29.65%	99.26%	62.36%	36.15%	13.94%	123.05%	100.00%	-
DPS	1.16	3.83	2.99	2.00	0.83	6.65	3.99	-56.14%
YoY %	-69.71%	28.09%	49.50%	140.96%	-87.52%	66.67%	-	-
Horiz. %	29.07%	95.99%	74.94%	50.13%	20.80%	166.67%	100.00%	-
NAPS	0.6277	0.5723	0.5456	0.5377	0.5209	0.534	0.5226	13.00%
YoY %	9.68%	4.89%	1.47%	3.23%	-2.45%	2.18%	-	-
Horiz. %	120.11%	109.51%	104.40%	102.89%	99.67%	102.18%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	2.60	2.60	3.01	2.41	2.67	3.60	3.68	-
P/RPS	2.30	0.58	0.93	1.13	2.48	0.90	1.24	51.01%
YoY %	296.55%	-37.63%	-17.70%	-54.44%	175.56%	-27.42%	-	-
Horiz. %	185.48%	46.77%	75.00%	91.13%	200.00%	72.58%	100.00%	-
P/EPS	27.13	8.10	14.93	20.63	59.09	9.05	11.38	78.55%
YoY %	234.94%	-45.75%	-27.63%	-65.09%	552.93%	-20.47%	-	-
Horiz. %	238.40%	71.18%	131.20%	181.28%	519.24%	79.53%	100.00%	-
EY	3.69	12.35	6.70	4.85	1.69	11.05	8.79	-43.96%
YoY %	-70.12%	84.33%	38.14%	186.98%	-84.71%	25.71%	-	-
Horiz. %	41.98%	140.50%	76.22%	55.18%	19.23%	125.71%	100.00%	-
DY	1.35	4.42	2.99	2.49	0.94	5.56	3.26	-44.47%
YoY %	-69.46%	47.83%	20.08%	164.89%	-83.09%	70.55%	-	-
Horiz. %	41.41%	135.58%	91.72%	76.38%	28.83%	170.55%	100.00%	-
P/NAPS	1.38	1.51	1.84	1.49	1.71	2.24	2.34	-29.69%
YoY %	-8.61%	-17.93%	23.49%	-12.87%	-23.66%	-4.27%	-	-
Horiz. %	58.97%	64.53%	78.63%	63.68%	73.08%	95.73%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	23/05/19	21/02/19	22/11/18	23/08/18	24/05/18	22/02/18	23/11/17	-
Price	2.74	2.83	3.25	2.89	2.65	3.21	3.60	-
P/RPS	2.43	0.64	1.00	1.35	2.46	0.81	1.22	58.37%
YoY %	279.69%	-36.00%	-25.93%	-45.12%	203.70%	-33.61%	-	-
Horiz. %	199.18%	52.46%	81.97%	110.66%	201.64%	66.39%	100.00%	-
P/EPS	28.59	8.81	16.12	24.74	58.64	8.07	11.13	87.67%
YoY %	224.52%	-45.35%	-34.84%	-57.81%	626.64%	-27.49%	-	-
Horiz. %	256.87%	79.16%	144.83%	222.28%	526.86%	72.51%	100.00%	-
EY	3.50	11.34	6.20	4.04	1.71	12.40	8.98	-46.67%
YoY %	-69.14%	82.90%	53.47%	136.26%	-86.21%	38.08%	-	-
Horiz. %	38.98%	126.28%	69.04%	44.99%	19.04%	138.08%	100.00%	-
DY	1.28	4.06	2.77	2.08	0.94	6.23	3.33	-47.16%
YoY %	-68.47%	46.57%	33.17%	121.28%	-84.91%	87.09%	-	-
Horiz. %	38.44%	121.92%	83.18%	62.46%	28.23%	187.09%	100.00%	-
P/NAPS	1.45	1.65	1.98	1.79	1.69	2.00	2.29	-26.28%
YoY %	-12.12%	-16.67%	10.61%	5.92%	-15.50%	-12.66%	-	-
Horiz. %	63.32%	72.05%	86.46%	78.17%	73.80%	87.34%	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