[LIIHEN] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock

[LIIHEN] LII HEN INDUSTRIES BHD

Announcement Date

29-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Sep-2021 [#3]

Profit Trend

QoQ- -16.46%

YoY- -56.81%

Quarter Report

LHIB - 3rd Quarterly Report 2021.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
Annualized Quarter Result
Revenue	649,212	771,270	702,793	864,804	812,796	779,204	710,168	-1.48%
YoY %	-15.83%	9.74%	-18.73%	6.40%	4.31%	9.72%	-	-
Horiz. %	91.42%	108.60%	98.96%	121.77%	114.45%	109.72%	100.00%	-
PBT	74,318	104,002	47,817	103,717	103,257	65,158	102,076	-5.14%
YoY %	-28.54%	117.50%	-53.90%	0.45%	58.47%	-36.17%	-	-
Horiz. %	72.81%	101.89%	46.84%	101.61%	101.16%	63.83%	100.00%	-
Tax	-15,985	-24,973	-11,941	-23,885	-25,472	-15,746	-24,466	-6.84%
YoY %	35.99%	-109.14%	50.01%	6.23%	-61.77%	35.64%	-	-
Horiz. %	65.34%	102.07%	48.81%	97.63%	104.11%	64.36%	100.00%	-
NP	58,333	79,029	35,876	79,832	77,785	49,412	77,609	-4.64%
YoY %	-26.19%	120.28%	-55.06%	2.63%	57.42%	-36.33%	-	-
Horiz. %	75.16%	101.83%	46.23%	102.86%	100.23%	63.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,853	77,282	33,538	77,646	76,401	48,389	77,609	-5.05%
YoY %	-26.43%	130.43%	-56.81%	1.63%	57.89%	-37.65%	-	-
Horiz. %	73.26%	99.58%	43.21%	100.05%	98.44%	62.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.51%	24.01%	24.97%	23.03%	24.67%	24.17%	23.97%	-
YoY %	-10.41%	-3.84%	8.42%	-6.65%	2.07%	0.83%	-	-
Horiz. %	89.74%	100.17%	104.17%	96.08%	102.92%	100.83%	100.00%	-
Total Cost	590,878	692,241	666,917	784,972	735,010	729,792	632,558	-1.12%
YoY %	-14.64%	3.80%	-15.04%	6.80%	0.71%	15.37%	-	-
Horiz. %	93.41%	109.44%	105.43%	124.09%	116.20%	115.37%	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	29,520	27,863	10,800	23,999	26,400	21,600	28,800	0.41%
YoY %	5.95%	157.99%	-55.00%	-9.09%	22.22%	-25.00%	-	-
Horiz. %	102.50%	96.75%	37.50%	83.33%	91.67%	75.00%	100.00%	-
Div Payout %	51.92%	36.05%	32.20%	30.91%	34.55%	44.64%	37.11%	-
YoY %	44.02%	11.96%	4.17%	-10.54%	-22.60%	20.29%	-	-
Horiz. %	139.91%	97.14%	86.77%	83.29%	93.10%	120.29%	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	8.99%	10.25%	5.10%	9.23%	9.57%	6.34%	10.93%	-
YoY %	-12.29%	100.98%	-44.75%	-3.55%	50.95%	-41.99%	-	-
Horiz. %	82.25%	93.78%	46.66%	84.45%	87.56%	58.01%	100.00%	-
ROE	11.32%	16.08%	7.70%	19.00%	21.12%	16.39%	27.45%	-
YoY %	-29.60%	108.83%	-59.47%	-10.04%	28.86%	-40.29%	-	-
Horiz. %	41.24%	58.58%	28.05%	69.22%	76.94%	59.71%	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	120.22	142.83	390.44	480.45	451.55	432.89	394.54	-17.96%
YoY %	-15.83%	-63.42%	-18.73%	6.40%	4.31%	9.72%	-	-
Horiz. %	30.47%	36.20%	98.96%	121.77%	114.45%	109.72%	100.00%	-
EPS	10.53	14.31	18.63	43.13	42.44	26.88	43.12	-20.93%
YoY %	-26.42%	-23.19%	-56.81%	1.63%	57.89%	-37.66%	-	-
Horiz. %	24.42%	33.19%	43.21%	100.02%	98.42%	62.34%	100.00%	-
DPS	5.47	5.16	6.00	13.33	14.67	12.00	16.00	-16.37%
YoY %	6.01%	-14.00%	-54.99%	-9.13%	22.25%	-25.00%	-	-
Horiz. %	34.19%	32.25%	37.50%	83.31%	91.69%	75.00%	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 - 180,000
RPS	120.22	142.83	130.15	160.15	150.52	144.30	131.51	-1.48%
YoY %	-15.83%	9.74%	-18.73%	6.40%	4.31%	9.73%	-	-
Horiz. %	91.42%	108.61%	98.97%	121.78%	114.46%	109.73%	100.00%	-
EPS	10.53	14.31	6.21	14.38	14.15	8.96	14.37	-5.04%
YoY %	-26.42%	130.43%	-56.82%	1.63%	57.92%	-37.65%	-	-
Horiz. %	73.28%	99.58%	43.22%	100.07%	98.47%	62.35%	100.00%	-
DPS	5.47	5.16	2.00	4.44	4.89	4.00	5.33	0.43%
YoY %	6.01%	158.00%	-54.95%	-9.20%	22.25%	-24.95%	-	-
Horiz. %	102.63%	96.81%	37.52%	83.30%	91.74%	75.05%	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	0.71	0.57	0.78	0.68	0.69	0.70	0.93	-4.39%
YoY %	24.56%	-26.92%	14.71%	-1.45%	-1.43%	-24.73%	-	-
Horiz. %	76.34%	61.29%	83.87%	73.12%	74.19%	75.27%	100.00%	-
P/EPS	8.12	5.66	16.32	7.60	7.37	11.20	8.54	-0.83%
YoY %	43.46%	-65.32%	114.74%	3.12%	-34.20%	31.15%	-	-
Horiz. %	95.08%	66.28%	191.10%	88.99%	86.30%	131.15%	100.00%	-
EY	12.31	17.67	6.13	13.15	13.56	8.93	11.72	0.82%
YoY %	-30.33%	188.25%	-53.38%	-3.02%	51.85%	-23.81%	-	-
Horiz. %	105.03%	150.77%	52.30%	112.20%	115.70%	76.19%	100.00%	-
DY	6.39	6.37	1.97	4.07	4.69	3.99	4.35	6.61%
YoY %	0.31%	223.35%	-51.60%	-13.22%	17.54%	-8.28%	-	-
Horiz. %	146.90%	146.44%	45.29%	93.56%	107.82%	91.72%	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	0.76	0.58	0.73	0.91	0.70	0.75	0.91	-2.95%
YoY %	31.03%	-20.55%	-19.78%	30.00%	-6.67%	-17.58%	-	-
Horiz. %	83.52%	63.74%	80.22%	100.00%	76.92%	82.42%	100.00%	-
P/EPS	8.69	5.83	15.35	10.15	7.40	12.09	8.35	0.66%
YoY %	49.06%	-62.02%	51.23%	37.16%	-38.79%	44.79%	-	-
Horiz. %	104.07%	69.82%	183.83%	121.56%	88.62%	144.79%	100.00%	-
EY	11.51	17.14	6.51	9.85	13.52	8.27	11.98	-0.66%
YoY %	-32.85%	163.29%	-33.91%	-27.14%	63.48%	-30.97%	-	-
Horiz. %	96.08%	143.07%	54.34%	82.22%	112.85%	69.03%	100.00%	-
DY	5.97	6.18	2.10	3.04	4.67	3.69	4.44	5.05%
YoY %	-3.40%	194.29%	-30.92%	-34.90%	26.56%	-16.89%	-	-
Horiz. %	134.46%	139.19%	47.30%	68.47%	105.18%	83.11%	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

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