[LIIHEN] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock

[LIIHEN] LII HEN INDUSTRIES BHD

Announcement Date

24-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- -47.12%

YoY- -63.23%

Quarter Report

LIIHEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Quarter Result
Revenue	216,815	200,233	190,406	193,764	184,908	189,996	169,608	17.73%
YoY %	8.28%	5.16%	-1.73%	4.79%	-2.68%	12.02%	-	-
Horiz. %	127.83%	118.06%	112.26%	114.24%	109.02%	112.02%	100.00%	-
PBT	24,865	20,496	17,232	11,141	17,198	25,581	22,046	8.32%
YoY %	21.32%	18.94%	54.67%	-35.22%	-32.77%	16.03%	-	-
Horiz. %	112.79%	92.97%	78.16%	50.54%	78.01%	116.03%	100.00%	-
Tax	-3,259	-4,666	-4,137	-3,007	-1,879	-6,114	-5,426	-28.74%
YoY %	30.15%	-12.79%	-37.58%	-60.03%	69.27%	-12.68%	-	-
Horiz. %	60.06%	85.99%	76.24%	55.42%	34.63%	112.68%	100.00%	-
NP	21,606	15,830	13,095	8,134	15,319	19,467	16,620	19.05%
YoY %	36.49%	20.89%	60.99%	-46.90%	-21.31%	17.13%	-	-
Horiz. %	130.00%	95.25%	78.79%	48.94%	92.17%	117.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,496	15,267	12,891	8,134	15,383	19,467	16,620	18.65%
YoY %	40.80%	18.43%	58.48%	-47.12%	-20.98%	17.13%	-	-
Horiz. %	129.34%	91.86%	77.56%	48.94%	92.56%	117.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.11%	22.77%	24.01%	26.99%	10.93%	23.90%	24.61%	-
YoY %	-42.42%	-5.16%	-11.04%	146.94%	-54.27%	-2.89%	-	-
Horiz. %	53.27%	92.52%	97.56%	109.67%	44.41%	97.11%	100.00%	-
Total Cost	195,209	184,403	177,311	185,630	169,589	170,529	152,988	17.58%
YoY %	5.86%	4.00%	-4.48%	9.46%	-0.55%	11.47%	-	-
Horiz. %	127.60%	120.53%	115.90%	121.34%	110.85%	111.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	309,600	295,199	290,897	281,790	288,900	282,743	277,668	7.50%
YoY %	4.88%	1.48%	3.23%	-2.46%	2.18%	1.83%	-	-
Horiz. %	111.50%	106.31%	104.76%	101.48%	104.05%	101.83%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	3,600	6,300	6,300	4,500	14,400	7,200	7,200	-36.92%
YoY %	-42.86%	0.00%	40.00%	-68.75%	100.00%	0.00%	-	-
Horiz. %	50.00%	87.50%	87.50%	62.50%	200.00%	100.00%	100.00%	-
Div Payout %	16.75%	41.27%	48.87%	55.32%	93.61%	36.99%	43.32%	-
YoY %	-59.41%	-15.55%	-11.66%	-40.90%	153.07%	-14.61%	-	-
Horiz. %	38.67%	95.27%	112.81%	127.70%	216.09%	85.39%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	309,600	295,199	290,897	281,790	288,900	282,743	277,668	7.50%
YoY %	4.88%	1.48%	3.23%	-2.46%	2.18%	1.83%	-	-
Horiz. %	111.50%	106.31%	104.76%	101.48%	104.05%	101.83%	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%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	9.97%	7.91%	6.88%	4.20%	8.28%	10.25%	9.80%	-
YoY %	26.04%	14.97%	63.81%	-49.28%	-19.22%	4.59%	-	-
Horiz. %	101.73%	80.71%	70.20%	42.86%	84.49%	104.59%	100.00%	-
ROE	6.94%	5.17%	4.43%	2.89%	5.32%	6.89%	5.99%	-
YoY %	34.24%	16.70%	53.29%	-45.68%	-22.79%	15.03%	-	-
Horiz. %	115.86%	86.31%	73.96%	48.25%	88.81%	115.03%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	120.45	111.24	105.78	107.65	102.73	105.55	94.23	17.72%
YoY %	8.28%	5.16%	-1.74%	4.79%	-2.67%	12.01%	-	-
Horiz. %	127.83%	118.05%	112.26%	114.24%	109.02%	112.01%	100.00%	-
EPS	11.94	8.48	7.16	4.52	8.55	10.82	9.23	18.66%
YoY %	40.80%	18.44%	58.41%	-47.13%	-20.98%	17.23%	-	-
Horiz. %	129.36%	91.87%	77.57%	48.97%	92.63%	117.23%	100.00%	-
DPS	2.00	3.50	3.50	2.50	8.00	4.00	4.00	-36.92%
YoY %	-42.86%	0.00%	40.00%	-68.75%	100.00%	0.00%	-	-
Horiz. %	50.00%	87.50%	87.50%	62.50%	200.00%	100.00%	100.00%	-
NAPS	1.72	1.64	1.6161	1.5655	1.605	1.5708	1.5426	7.50%
YoY %	4.88%	1.48%	3.23%	-2.46%	2.18%	1.83%	-	-
Horiz. %	111.50%	106.31%	104.76%	101.48%	104.05%	101.83%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 180,000
RPS	40.15	37.08	35.26	35.88	34.24	35.18	31.41	17.72%
YoY %	8.28%	5.16%	-1.73%	4.79%	-2.67%	12.00%	-	-
Horiz. %	127.83%	118.05%	112.26%	114.23%	109.01%	112.00%	100.00%	-
EPS	3.98	2.83	2.39	1.51	2.85	3.61	3.08	18.58%
YoY %	40.64%	18.41%	58.28%	-47.02%	-21.05%	17.21%	-	-
Horiz. %	129.22%	91.88%	77.60%	49.03%	92.53%	117.21%	100.00%	-
DPS	0.67	1.17	1.17	0.83	2.67	1.33	1.33	-36.60%
YoY %	-42.74%	0.00%	40.96%	-68.91%	100.75%	0.00%	-	-
Horiz. %	50.38%	87.97%	87.97%	62.41%	200.75%	100.00%	100.00%	-
NAPS	0.5733	0.5467	0.5387	0.5218	0.535	0.5236	0.5142	7.50%
YoY %	4.87%	1.49%	3.24%	-2.47%	2.18%	1.83%	-	-
Horiz. %	111.49%	106.32%	104.76%	101.48%	104.05%	101.83%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	2.60	3.01	2.41	2.67	3.60	3.68	3.27	-
P/RPS	2.16	2.71	2.28	2.48	3.50	3.49	3.47	-27.03%
YoY %	-20.30%	18.86%	-8.06%	-29.14%	0.29%	0.58%	-	-
Horiz. %	62.25%	78.10%	65.71%	71.47%	100.86%	100.58%	100.00%	-
P/EPS	21.77	35.49	33.65	59.09	42.12	34.03	35.42	-27.64%
YoY %	-38.66%	5.47%	-43.05%	40.29%	23.77%	-3.92%	-	-
Horiz. %	61.46%	100.20%	95.00%	166.83%	118.92%	96.08%	100.00%	-
EY	4.59	2.82	2.97	1.69	2.37	2.94	2.82	38.24%
YoY %	62.77%	-5.05%	75.74%	-28.69%	-19.39%	4.26%	-	-
Horiz. %	162.77%	100.00%	105.32%	59.93%	84.04%	104.26%	100.00%	-
DY	0.77	1.16	1.45	0.94	2.22	1.09	1.22	-26.35%
YoY %	-33.62%	-20.00%	54.26%	-57.66%	103.67%	-10.66%	-	-
Horiz. %	63.11%	95.08%	118.85%	77.05%	181.97%	89.34%	100.00%	-
P/NAPS	1.51	1.84	1.49	1.71	2.24	2.34	2.12	-20.19%
YoY %	-17.93%	23.49%	-12.87%	-23.66%	-4.27%	10.38%	-	-
Horiz. %	71.23%	86.79%	70.28%	80.66%	105.66%	110.38%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	21/02/19	22/11/18	23/08/18	24/05/18	22/02/18	23/11/17	24/08/17	-
Price	2.83	3.25	2.89	2.65	3.21	3.60	3.49	-
P/RPS	2.35	2.92	2.73	2.46	3.12	3.41	3.70	-26.05%
YoY %	-19.52%	6.96%	10.98%	-21.15%	-8.50%	-7.84%	-	-
Horiz. %	63.51%	78.92%	73.78%	66.49%	84.32%	92.16%	100.00%	-
P/EPS	23.70	38.32	40.35	58.64	37.56	33.29	37.80	-26.68%
YoY %	-38.15%	-5.03%	-31.19%	56.12%	12.83%	-11.93%	-	-
Horiz. %	62.70%	101.38%	106.75%	155.13%	99.37%	88.07%	100.00%	-
EY	4.22	2.61	2.48	1.71	2.66	3.00	2.65	36.25%
YoY %	61.69%	5.24%	45.03%	-35.71%	-11.33%	13.21%	-	-
Horiz. %	159.25%	98.49%	93.58%	64.53%	100.38%	113.21%	100.00%	-
DY	0.71	1.08	1.21	0.94	2.49	1.11	1.15	-27.43%
YoY %	-34.26%	-10.74%	28.72%	-62.25%	124.32%	-3.48%	-	-
Horiz. %	61.74%	93.91%	105.22%	81.74%	216.52%	96.52%	100.00%	-
P/NAPS	1.65	1.98	1.79	1.69	2.00	2.29	2.26	-18.87%
YoY %	-16.67%	10.61%	5.92%	-15.50%	-12.66%	1.33%	-	-
Horiz. %	73.01%	87.61%	79.20%	74.78%	88.50%	101.33%	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