LII HEN INDUSTRIES BHD

KLSE (MYR): LIIHEN (7089)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

0.755

Today's Change

-0.01 (1.31%)

Day's Change

0.75 - 0.765

Trading Volume

551,300

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 679,820 689,692 668,798 730,882 749,269 931,378 836,621 801,219 717,535 623,460 546,822 397,928 5.93%
PBT 57,786 66,606 74,967 101,973 52,552 102,348 105,934 73,734 93,754 93,574 71,984 35,767 8.56%
Tax -15,138 -14,490 -15,789 -25,543 -12,145 -23,824 -26,503 -15,068 -22,198 -20,444 -14,804 -7,565 8.51%
NP 42,648 52,116 59,178 76,430 40,407 78,524 79,431 58,666 71,556 73,130 57,180 28,202 8.57%
-
NP to SH 41,250 50,617 57,894 74,835 37,702 75,744 78,364 57,789 71,620 73,275 57,180 28,202 8.31%
-
Tax Rate 26.20% 21.75% 21.06% 25.05% 23.11% 23.28% 25.02% 20.44% 23.68% 21.85% 20.57% 21.15% -
Total Cost 637,172 637,576 609,620 654,452 708,862 852,854 757,190 742,553 645,979 550,330 489,642 369,726 5.71%
-
Net Worth 550,799 550,799 545,399 485,999 441,000 421,199 374,399 309,600 288,900 264,131 229,842 190,692 12.37%
Dividend
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 21,600 29,699 32,939 37,529 14,400 34,200 27,900 20,700 36,000 39,600 23,993 8,700 15.93%
Div Payout % 52.36% 58.68% 56.90% 50.15% 38.19% 45.15% 35.60% 35.82% 50.27% 54.04% 41.96% 30.85% -
Equity
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 550,799 550,799 545,399 485,999 441,000 421,199 374,399 309,600 288,900 264,131 229,842 190,692 12.37%
NOSH 540,000 540,000 540,000 540,000 180,000 180,000 180,000 180,000 180,000 180,000 180,000 60,000 27.63%
Ratio Analysis
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.27% 7.56% 8.85% 10.46% 5.39% 8.43% 9.49% 7.32% 9.97% 11.73% 10.46% 7.09% -
ROE 7.49% 9.19% 10.61% 15.40% 8.55% 17.98% 20.93% 18.67% 24.79% 27.74% 24.88% 14.79% -
Per Share
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 125.89 127.72 123.85 135.35 416.26 517.43 464.79 445.12 398.63 346.37 303.79 663.21 -17.00%
EPS 7.64 9.37 10.72 13.86 20.95 42.08 43.53 32.10 39.79 40.71 31.77 47.00 -15.13%
DPS 4.00 5.50 6.10 6.95 8.00 19.00 15.50 11.50 20.00 22.00 13.33 14.50 -9.16%
NAPS 1.02 1.02 1.01 0.90 2.45 2.34 2.08 1.72 1.605 1.4674 1.2769 3.1782 -11.95%
Adjusted Per Share Value based on latest NOSH - 540,000
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 125.89 127.72 123.85 135.35 138.75 172.48 154.93 148.37 132.88 115.46 101.26 73.69 5.93%
EPS 7.64 9.37 10.72 13.86 6.98 14.03 14.51 10.70 13.26 13.57 10.59 5.22 8.31%
DPS 4.00 5.50 6.10 6.95 2.67 6.33 5.17 3.83 6.67 7.33 4.44 1.61 15.94%
NAPS 1.02 1.02 1.01 0.90 0.8167 0.78 0.6933 0.5733 0.535 0.4891 0.4256 0.3531 12.37%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 28/06/24 28/06/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.955 0.955 0.945 0.83 2.91 3.98 3.07 2.60 3.60 3.19 2.66 2.80 -
P/RPS 0.76 0.75 0.76 0.61 0.70 0.77 0.66 0.58 0.90 0.92 0.88 0.42 6.80%
P/EPS 12.50 10.19 8.81 5.99 13.89 9.46 7.05 8.10 9.05 7.84 8.37 5.96 4.43%
EY 8.00 9.82 11.35 16.70 7.20 10.57 14.18 12.35 11.05 12.76 11.94 16.79 -4.25%
DY 4.19 5.76 6.46 8.37 2.75 4.77 5.05 4.42 5.56 6.90 5.01 5.18 2.48%
P/NAPS 0.94 0.94 0.94 0.92 1.19 1.70 1.48 1.51 2.24 2.17 2.08 0.88 0.73%
Price Multiplier on Announcement Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/08/24 26/08/24 23/02/24 20/02/23 21/02/22 18/02/21 28/02/20 21/02/19 22/02/18 22/02/17 24/02/16 26/02/15 -
Price 0.92 0.92 0.99 0.855 3.10 3.96 2.90 2.83 3.21 3.52 2.59 3.78 -
P/RPS 0.73 0.72 0.80 0.63 0.74 0.77 0.62 0.64 0.81 1.02 0.85 0.57 3.83%
P/EPS 12.04 9.81 9.23 6.17 14.80 9.41 6.66 8.81 8.07 8.65 8.15 8.04 1.54%
EY 8.30 10.19 10.83 16.21 6.76 10.63 15.01 11.34 12.40 11.56 12.27 12.43 -1.51%
DY 4.35 5.98 6.16 8.13 2.58 4.80 5.34 4.06 6.23 6.25 5.15 3.84 5.38%
P/NAPS 0.90 0.90 0.98 0.95 1.27 1.69 1.39 1.65 2.00 2.40 2.03 1.19 -2.13%

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
29 people like this. Showing 50 of 11,175 comments

observatory

A complete operation halt for three months will be worse than Covid lockdown. If the news is genuine, which I doubt so, the management would have to make annoucement in Bursa as such decision will have material impact on the share price. However no such annoucement can be found.

Nevertheless it's quite likely that furniture demand and therefore production have slowed considerably in recent months. I shared the news in Jun that US furniture retailers were facing serious inventory problems. It's likely that customer orders are drying up now. But such info should have been reflected in the current share price. The share price has declined by a quarter since Jun.

2022-10-17 16:04

frankco

it is time to collect this gem . It is all about timing .

2022-10-29 12:24

Tangtanggood

Gogogo rush to 0.90

2022-11-25 10:54

Tangtanggood

Already sell at 0.88

2022-11-30 10:56

corpsehunter69

The wood manufacturing sector's prospects appear to be dimming even with the easing in elevated raw material costs and supply chain issues, as the industry is facing yet another obstacle — slowing furniture demand.

2023-01-19 12:42

speakup

https://says.com/my/news/hundreds-of-angry-m-sians-march-to-swedish-embassy-to-protest-quran-burning-in-stockholm
boycott ikea? buy local furniture?

2023-01-27 22:32

EatCoconutCanWin

Where to buy liihen product in Penang?

2023-02-21 15:29

amateurJR

Good company can buy if there is weakness

2023-02-22 11:48

zen_2k

pohuat doing much better than liihen for 3 quarters lol... either liihen or pohuat is going to have a rerating lmao

2023-03-01 17:15

fortunefire

waiting for 0.7x

2023-03-20 11:52

corpsehunter69

TP 0.90

2023-03-20 14:11

corpsehunter69

collect 0.80- 0.82

2023-03-28 15:40

corpsehunter69

Slowly climbing back up.

2023-04-11 13:38

Sardin

guess some of the customers already permanently left during MCO and stick to other suppliers. Destroyed by Ding Ding.

2023-04-18 10:39

Cipta

is Bed, Bath & Beyond Lii Hin's customer?

2023-04-25 18:00

corpsehunter69

slow & steady win the race ..

2023-04-26 13:57

i4value

Post removed.Why?

2023-05-15 09:03

FinanceInRealLife

Post removed.Why?

2023-05-16 19:18

i4value

Post removed.Why?

2023-07-07 11:03

NatsukoMishima

https://www.klsescreener.com/v2/news/view/1173477

Malaysia furniture dark future !

2023-07-07 12:05

fortunefire

does the company still can afford to pay high dividend?

2023-07-21 09:48

DividendGuy67

@fortunefire, actually, LIIHEN can afford to pay higher dividend.
In the past, it has been very conservative, paying only 40% earnings or less.
However, over the past 3.5 years, the payout ratio is steadily rising - the question is - will this become a new trend?
2020 - DPS 4.7 sen / EPS 14.0 sen = 33% payout
2021 - 2.7 sen / 7.2 sen = 37% payout
2022 - 6.2 sen / 13.9 sen = 45% payout
TTM 2023 - 7.1 sen / 12.2 sen = 58% payout.

With Net Cash of 37 sen, and trading at 87.5 sen, the business is available for sale for only 50 sen.
It's long term EPS is 12 sen, i.e. this wonderful business is only selling for a P/E of ~ 4 times.

It's dividend yield is nice for TTM 2023 = 7.1 sen / 87.5 sen = 7.0%. That must beat EPF nicely at this depressed price.

If the Company continues to share its profits with shareholders (e.g. a payout ratio of 80% EPS should be very sustainable given the huge Net Cash position, even to cover very bad lean years), even without any Special Dividends, it's DY will be higher than 7.0% and this stock is well overdue for a re-rating up.

Personally, lower prices is sufficient reason for me to accumulate.

2023-09-07 00:33

goldenhope

Good sharing

2023-09-19 10:19

grimpoinvestor

dividend ratio increasing = business is good

2023-09-26 16:34

grimpoinvestor

Looking good lately

2023-10-04 17:12

Cipta

Thanks BOD of Lii Hen, i earn dividends every quarter. Wish the co make more n more profit for the coming years.

2023-10-11 13:24

DividendGuy67

LIIHEN gives very nice dividends every quarter indeed! Plus capital gains too. Price action is promising today.

2023-11-20 18:07

Yielda

small brother synergy up so much, when big brother will follow?

2023-12-27 11:42

DividendGuy67

LIIHEN + 2 sen today. Together with 22 other green stocks offsetting 11 red stocks and several unchanged, my portfolio has made new all time high again today. This is new all time highs for the 3rd time in December month alone.

2023-12-28 23:26

grimpoinvestor

Top up

2024-01-09 17:26

DividendVen

good dividend stock, parking some 1st

2024-01-10 15:03

CSOON 77

Buy In 0.95

2024-01-10 15:13

DividendVen

Japan earthquake, ppl might need more furniture or wood product to rebuild. Which company export more to Japan? hevea?

2024-01-15 17:16

grimpoinvestor

Need more time to move

2024-02-14 17:19

ming

-Revenue gradual recover~
-last quarter net profit 15m include forex loss of 3m
-upcoming quarter should has better forex gain as USD spike again since Jan
-dividend > 6% p.a

2024-02-24 03:28

CSOON 77

Moving UP

2024-02-28 14:36

grimpoinvestor

collect more liihen first

2024-02-29 18:53

EngineeringProfit

Gua caya sama lu. I can see u keep collecting

grimpoinvestor

collect more liihen first

2024-03-08 15:48

grimpoinvestor

getting close to breakout now

2024-03-21 16:43

DividendGuy67

LIIHEN +6 sen, or +6.19% close today. Thanks to LIIHEN and 21 other stocks in green to offset 9 stocks in red, my portfolio made new all time high again today!

2024-04-01 22:33

DividendGuy67

Another green close. Thanks to LIIHEN and 20 other green stocks to offset 12 red stocks, my portfolio made new all time high again today!

2024-04-02 21:13

EngineeringProfit

Plus the 2 sen dividend, remember. Huat ar

2024-04-02 21:31

DividendGuy67

The dividend is indeed powerful. It lowered my Average Buy Price from 85 sen down to 78 sen. Today, LIIHEN closed 1.06, highest close. This plus 17 other green stocks to offset 16 red stocks, is enough to edge my portfolio to make new all time high again today. Thank-you Mr Market!

2024-04-12 21:52

DividendGuy67

Nice thing about under-valued, high dividend yield stock is that the longer we hold, the more dividends we received, the lower our average buy cost gets without doing anything.

2024-04-12 21:54

grimpoinvestor

LIIHEN rdy to move upwards

2024-04-24 18:03

Cipta

https://www.enanyang.my/%E5%9B%BD%E9%99%85%E8%B4%A2%E7%BB%8F/%E7%BE%8E%E5%85%83%E5%BC%82%E5%B8%B8%E5%BC%BA%E5%8A%BF%E4%B8%8B-%E5%87%BA%E5%8F%A3%E5%95%86%E6%88%90%E6%8A%95%E8%B5%84%E6%96%B0%E5%AE%A0?fbclid=IwZXh0bgNhZW0CMTEAAR3RT8qR2EZ-jUt5F3eddnBaG_DDvUhVOtkbGYDmGBcf2LV9L1JU7yal49k_aem_AR3NP9BXwSS6eOfH711B4OpY43uUxGrfoE1hn7E8I0lnHX6GHA93R2qwOZBixVYuB-iFK-j_pdmhMJSWWHRRqtfl

2024-04-25 16:16

NatsukoMishima

Ikea has implemented a global pricing strategy that includes Ingka Group, an Ikea franchisee. It announced that it would invest 6.3 billion yuan in China over the next three years to lower its prices in the country.

Inter Ikea’s supply chain, which covers everything from raw materials up to the final mile – production, procurement, raw materials sourcing, in-house manufacturing, transport and logistics – makes products affordable without compromising on quality, sustainability, form or function, said the company.

“Our primary objective is to reduce costs across our supply chain,” said Waidzunas.

The goal is expected to be pursued through enhancing efficiencies, better utilisation of materials and accelerating automation initiatives

Malaysia furniture sector just like glove , beaten by China , hopeless !

2024-06-20 07:14

Cipta

The Malaysian furniture industry has been contending with challenges from China for over two decades. Despite this, it remains competitive in global trade. While most raw materials for nitrile gloves come from China, Malaysian furniture benefits from local sources.

2024-06-24 12:21

NatsukoMishima

Aiya , this kind of stock u buy and all your capital frozen there for 20 years then only only get back your money if the share price can maintain ! If drop then waste 20 years only , better look for stock like vstec , ranhill , ytl which share price can skyrocket !

2 months ago

NatsukoMishima

Very boring stock

2 months ago

Post a Comment