LIIHEN | LII HEN INDUSTRIES BHD

0.990 (-0.5%)
1

T-O (am): 0.000 (08:59:00)
T-O (pm): 0.990 (14:29:00)
Last updated: 16:21

Fundamental
Technical
Total Score

LIIHEN | LII HEN INDUSTRIES BHD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
23 Feb 24 Q4 Dec 23 4 31 Dec 23 181.89 19.23 15.25 8.4% 2.00 2.82 8.3% 19.3% 3.5% 9.6%
30 Nov 23 Q3 Sep 23 3 31 Dec 23 167.89 18.49 14.74 8.8% 1.50 2.73 0.2% 12.3% 4.4% 30.4%
29 Aug 23 Q2 Jun 23 2 31 Dec 23 168.21 18.91 14.12 8.4% 1.30 2.62 11.6% 10.0% 2.5% 20.7%
25 May 23 Q1 Mar 23 1 31 Dec 23 150.79 18.34 13.78 9.1% 1.30 2.55 1.1% 37.7% 18.3% 27.4%
20 Feb 23 Q4 Dec 22 4 31 Dec 22 152.43 23.97 16.87 11.1% 3.10 3.12 1.9% 31.4% 20.4% 25.1%
24 Nov 22 Q3 Sep 22 3 31 Dec 22 149.54 28.07 21.19 14.2% 1.35 3.92 20.0% 42.0% 19.0% 317.0%
25 Aug 22 Q2 Jun 22 2 31 Dec 22 186.98 24.17 17.80 9.5% 1.17 9.89 22.7% 1.4% 6.2% 126.8%
26 May 22 Q1 Mar 22 1 31 Dec 22 241.93 25.76 18.98 7.8% 4.00 10.54 8.9% 1.9% 40.7% 55.2%
21 Feb 22 Q4 Dec 21 4 31 Dec 21 222.17 16.69 13.48 6.1% 3.50 7.49 110.9% 21.4% 165.4% 23.0%
29 Nov 21 Q3 Sep 21 3 31 Dec 21 105.34 7.75 5.08 4.8% 1.50 2.82 42.9% 65.1% 35.3% 82.4%
27 Aug 21 Q2 Jun 21 2 31 Dec 21 184.38 10.74 7.85 4.3% 0.00 4.36 22.3% 30.4% 35.8% 17.7%
27 May 21 Q1 Mar 21 1 31 Dec 21 237.38 17.37 12.22 5.2% 3.00 6.79 16.1% 15.7% 30.2% 38.4%
18 Feb 21 Q4 Dec 20 4 31 Dec 20 282.78 24.56 17.51 6.2% 4.00 9.73 6.4% 24.6% 39.4% 16.9%
16 Nov 20 Q3 Sep 20 3 31 Dec 20 302.06 37.47 28.86 9.6% 5.00 16.04 113.7% 42.1% 202.7% 32.2%
17 Aug 20 Q2 Jun 20 2 31 Dec 20 141.33 14.19 9.54 6.8% 2.50 5.30 31.1% 27.1% 51.9% 47.7%
22 Jun 20 Q1 Mar 20 1 31 Dec 20 205.21 26.13 19.83 9.7% 2.50 11.02 9.6% 0.9% 5.8% 15.0%
28 Feb 20 Q4 Dec 19 4 31 Dec 19 227.02 28.49 21.06 9.3% 4.50 11.70 6.8% 4.7% 3.5% 2.0%
22 Nov 19 Q3 Sep 19 3 31 Dec 19 212.50 29.74 21.83 10.3% 4.00 12.13 9.6% 6.1% 19.8% 43.0%
26 Aug 19 Q2 Jun 19 2 31 Dec 19 193.81 24.50 18.22 9.4% 3.50 10.12 4.7% 1.8% 5.6% 41.3%
23 May 19 Q1 Mar 19 1 31 Dec 19 203.29 23.20 17.25 8.5% 3.50 9.58 6.2% 4.9% 19.8% 112.1%
21 Feb 19 Q4 Dec 18 4 31 Dec 18 216.81 24.86 21.50 9.9% 2.00 11.94 8.3% 17.3% 40.8% 39.7%
22 Nov 18 Q3 Sep 18 3 31 Dec 18 200.23 20.50 15.27 7.6% 3.50 8.48 5.2% 5.4% 18.4% 21.6%
23 Aug 18 Q2 Jun 18 2 31 Dec 18 190.41 17.23 12.89 6.8% 3.50 7.16 1.7% 12.3% 58.5% 22.4%
24 May 18 Q1 Mar 18 1 31 Dec 18 193.76 11.14 8.13 4.2% 2.50 4.52 4.8% 12.0% 47.1% 63.2%
22 Feb 18 Q4 Dec 17 4 31 Dec 17 184.91 17.20 15.38 8.3% 8.00 8.55 2.7% 9.7% 21.0% 25.0%
23 Nov 17 Q3 Sep 17 3 31 Dec 17 190.00 25.58 19.47 10.2% 4.00 10.82 12.0% 31.0% 17.1% 20.3%
24 Aug 17 Q2 Jun 17 2 31 Dec 17 169.61 22.05 16.62 9.8% 4.00 9.23 2.0% 17.4% 24.9% 2.3%
23 May 17 Q1 Mar 17 1 31 Dec 17 173.02 28.93 22.12 12.8% 4.00 12.29 2.7% 4.6% 7.8% 5.2%
22 Feb 17 Q4 Dec 16 4 31 Dec 16 168.51 22.36 20.52 12.2% 10.00 11.40 16.2% 10.7% 26.8% 12.0%
25 Nov 16 Q3 Sep 16 3 31 Dec 16 145.05 21.22 16.18 11.2% 4.00 8.99 0.4% 0.6% 4.9% 4.6%
19 Aug 16 Q2 Jun 16 2 31 Dec 16 144.51 22.25 17.02 11.8% 4.00 9.46 12.6% 4.5% 19.1% 34.4%
20 May 16 Q1 Mar 16 1 31 Dec 16 165.39 27.79 21.02 12.7% 4.00 11.68 8.7% 47.6% 14.8% 95.7%
24 Feb 16 Q4 Dec 15 4 31 Dec 15 152.22 21.73 18.31 12.0% 6.00 10.17 5.5% 47.8% 18.4% 120.4%
21 Nov 15 Q3 Sep 15 3 31 Dec 15 144.25 18.92 15.46 10.7% 3.00 8.59 4.3% 41.8% 22.1% 168.4%
24 Aug 15 Q2 Jun 15 2 31 Dec 15 138.28 17.46 12.66 9.2% 7.00 21.10 23.4% 41.3% 17.8% 96.2%
25 May 15 Q1 Mar 15 1 31 Dec 15 112.08 13.87 10.74 9.6% 6.00 17.91 8.8% 17.6% 29.3% 30.1%
26 Feb 15 31/12/14 4 31/12/14 102.98 8.62 8.31 8.1% 3.50 13.85 1.2% 22.8% 44.2% 115.7%

Historical Dividends

Financial Ratios

EPS 10.72 sen
Trailing PE (Sector Median: 15.3) 9.2
PEG 9.2
Altman Z 1.8
Beaver 0.273
Current Ratio 4.53
Debt-Equity (DE) Ratio 0.26
FCF Yield 5.61 %
Revenue QoQ 8.34 %
Revenue YoY 19.33%
Profit QoQ 3.5 %
Profit YoY -9.59 %
Profit Margin (Sector Median: 5.2) 8.66 %
ROE (ROIC: 10.41) 10.67 %
Dividend Per Share (DPS) 6.1 sen
Dividend Yield (DY) 6.16 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 15.3)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 5.2)
ROE (ROIC: 9.84)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Average Analysts FV based on 1 rating(s)
Graham Formula
Graham Number
Net Tangible Asset (NTA) 1.01
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 15.25
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 51.4
Expected Revenue (M) 727.07
Expected Growth (%) 5.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


MR CHUA LEE SENG added 65000.0 units announced on 23 Oct 2023 at ~RM0.915

MR CHUA LEE SENG added 25000.0 units announced on 12 Oct 2023 at ~RM0.88

MR CHUA LEE SENG added 25000.0 units announced on 12 Oct 2023 at ~RM0.88

MR CHUA LEE SENG added 2500.0 units announced on 11 Oct 2023 at ~RM0.88

MR CHUA LEE SENG added 35000.0 units announced on 02 Oct 2023 at ~RM0.855

MR CHUA LEE SENG added 50000.0 units announced on 13 Sep 2023 at ~RM0.875

TAN BEE ENG reduced 150000.0 units announced on 28 Feb 2023 at ~RM0.87

TAN BEE ENG reduced 156000.0 units announced on 18 Jan 2023 at ~RM0.82

CHUA LEE SENG reduced 89600.0 units announced on 20 Apr 2022 at ~RM2.92

CHUA LEE SENG reduced 20500.0 units announced on 18 Apr 2022 at ~RM2.94

CHUA LEE SENG reduced 44300.0 units announced on 11 Apr 2022 at ~RM3.0

MR CHUA YONG HAUP added 20000.0 units announced on 26 Nov 2021 at ~RM2.87

MR CHUA YONG HAUP added 20000.0 units announced on 15 Nov 2021 at ~RM3.0

TAN BEE ENG reduced 60000.0 units announced on 14 Apr 2021 at ~RM3.53

CHUA LEE SENG reduced 234200.0 units announced on 14 Apr 2021 at ~RM3.5

CHUA YONG HAUP added 20000.0 units announced on 22 Dec 2020 at ~RM3.67

CHUA YONG HAUP added 20000.0 units announced on 21 Dec 2020 at ~RM3.73

CHUA LEE SENG reduced 53700.0 units announced on 14 Dec 2020 at ~RM3.92

TAN BEE ENG reduced 130000.0 units announced on 01 Dec 2020 at ~RM4.3

CHUA LEE SENG reduced 15300.0 units announced on 26 Nov 2020 at ~RM4.35

TAN BEE ENG added 35000.0 units announced on 11 Sep 2020 at ~RM3.05

CHUA YONG HAUP added 40000.0 units announced on 03 Sep 2020 at ~RM3.15

TAN BEE ENG added 35000.0 units announced on 27 Aug 2020 at ~RM3.13

TAN BEE ENG added 45000.0 units announced on 25 Aug 2020 at ~RM3.12

CHUA LEE SENG added 30000.0 units announced on 24 Aug 2020 at ~RM3.05

TAN BEE ENG added 100000.0 units announced on 24 Aug 2020 at ~RM3.05

CHUA LEE SENG added 40000.0 units announced on 19 Aug 2020 at ~RM2.97

Summary


Market Cap: 534 M.

Number of Shares: 540 M.

Adjusted Float: 57.8%.

Stock highly correlated with

WELLCAL (88%)

ASIAFLE (86%)

FSBM (86%)

HSSEB (86%)

Lii Hen Industries Bhd., an investment holding company, is engaged in the manufacture of wooden furniture and the rental of factory building. The company offers office and residential products, such as bedroom and sofa set, occasional, utility, buffet and hutch, dining, entertainment unit, living room, dining chair, empty space sideboard, shelves rack, sliding door, and wardrobe furniture products. It is also engaged in the manufacture of furniture components, and processing and kiln drying of rubber wood and timber. The company serves customers in Malaysia, Africa, America, Asia, Australia, and Europe. Lii Hen Industries is based in Johor Darul, Malaysia.

Sectors: Wooden Products, Consumer Products, Exports, Furniture, F4GBM, F4GBM Shariah, Household Goods, Consumer Products & Services, Work-from-Home (WFH)

Code: 7089

Website: http://www.liihenfurniture.com/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 31-Mar-2023

Shareholder % Value (M)
Assets Muar Sdn Bhd 42.81% 228.86
Public Strategies Smallcap Fund 2.58% 13.79
Toh Siew Tin 1.98% 10.59
Soon Peng Len 1.91% 10.21
Nahoorammah A/P Sithamparam Pillay 1.22% 6.52
HSBC Private Bank (Suisse) Sa 1.14% 6.09
Ronie Tan Choo Seng 1.0% 5.35
Yam Ming Cheng 0.53% 2.83
Public Select Treasures Equity Fund 0.44% 2.35
Neoh Cher Leong 0.39% 2.08
Cheong Yuen Lai 0.37% 1.98
Public Emerging Opportunities Fund 0.35% 1.87
Toh Siew Lian 0.31% 1.66
Loh Mun Moi 0.28% 1.5
Low Wee Siong 0.28% 1.5
Su Ming Yaw 0.27% 1.44
Yap Ai Ching 0.26% 1.39
DFA Emerging Market Core Equity 0.26% 1.39
Stitching Pensioenfonds Ing 0.26% 1.39
Chua Yong Haup 0.24% 1.28
Cheah Yaw Song 0.24% 1.28
Yong Heng Choe 0.24% 1.28
Ng Yong Lin 0.23% 1.23
Yeam Sew Moy @ Nyiam Siew Moy 0.23% 1.23
Lim Soon Aik 0.22% 1.18
Sappany A/L Arnachalam 0.22% 1.18
Tan Bee Eng 0.19% 1.01
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.