[LIIHEN] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 18.59%
YoY- 197.97%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 331,940 346,482 356,072 351,228 332,904 284,559 266,560 15.73%
PBT 32,872 26,452 33,849 30,070 24,784 14,668 10,645 111.91%
Tax -7,844 -5,089 -8,554 -7,776 -5,984 -3,530 -3,508 70.91%
NP 25,028 21,363 25,294 22,294 18,800 11,138 7,137 130.64%
-
NP to SH 25,028 21,423 25,294 22,294 18,800 11,138 7,137 130.64%
-
Tax Rate 23.86% 19.24% 25.27% 25.86% 24.14% 24.07% 32.95% -
Total Cost 306,912 325,119 330,777 328,934 314,104 273,421 259,422 11.84%
-
Net Worth 140,952 134,693 134,706 128,670 125,285 120,522 115,371 14.26%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 9,600 7,200 7,200 5,999 4,802 3,899 2,800 127.20%
Div Payout % 38.36% 33.61% 28.46% 26.91% 25.54% 35.01% 39.24% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 140,952 134,693 134,706 128,670 125,285 120,522 115,371 14.26%
NOSH 60,000 60,000 60,000 59,994 60,025 59,994 60,011 -0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.54% 6.17% 7.10% 6.35% 5.65% 3.91% 2.68% -
ROE 17.76% 15.90% 18.78% 17.33% 15.01% 9.24% 6.19% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 553.23 577.47 593.45 585.43 554.60 474.31 444.18 15.74%
EPS 41.72 35.71 42.16 37.16 31.32 18.56 11.89 130.73%
DPS 16.00 12.00 12.00 10.00 8.00 6.50 4.67 127.09%
NAPS 2.3492 2.2449 2.2451 2.1447 2.0872 2.0089 1.9225 14.28%
Adjusted Per Share Value based on latest NOSH - 59,972
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 61.36 64.04 65.82 64.92 61.53 52.60 49.27 15.73%
EPS 4.63 3.96 4.68 4.12 3.47 2.06 1.32 130.67%
DPS 1.77 1.33 1.33 1.11 0.89 0.72 0.52 126.11%
NAPS 0.2605 0.249 0.249 0.2378 0.2316 0.2228 0.2133 14.24%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.16 1.30 1.13 1.03 0.97 0.83 0.72 -
P/RPS 0.21 0.23 0.19 0.18 0.17 0.17 0.16 19.85%
P/EPS 2.78 3.64 2.68 2.77 3.10 4.47 6.05 -40.42%
EY 35.96 27.47 37.31 36.08 32.29 22.37 16.52 67.88%
DY 13.79 9.23 10.62 9.71 8.25 7.83 6.48 65.37%
P/NAPS 0.49 0.58 0.50 0.48 0.46 0.41 0.37 20.57%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 25/02/13 26/11/12 27/08/12 28/05/12 27/02/12 23/11/11 -
Price 1.55 1.28 1.28 1.30 1.00 0.85 0.84 -
P/RPS 0.28 0.22 0.22 0.22 0.18 0.18 0.19 29.46%
P/EPS 3.72 3.58 3.04 3.50 3.19 4.58 7.06 -34.73%
EY 26.91 27.89 32.94 28.58 31.32 21.84 14.16 53.36%
DY 10.32 9.38 9.38 7.69 8.00 7.65 5.56 50.97%
P/NAPS 0.66 0.57 0.57 0.61 0.48 0.42 0.44 31.00%

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
Post a Comment