[LIIHEN] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -29.23%
YoY- -20.55%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 381,388 315,876 309,516 305,352 331,940 346,482 356,072 4.68%
PBT 43,180 24,516 25,130 23,800 32,872 26,452 33,849 17.64%
Tax -10,156 -6,756 -6,357 -6,088 -7,844 -5,089 -8,554 12.13%
NP 33,024 17,760 18,773 17,712 25,028 21,363 25,294 19.47%
-
NP to SH 33,024 17,760 18,773 17,712 25,028 21,423 25,294 19.47%
-
Tax Rate 23.52% 27.56% 25.30% 25.58% 23.86% 19.24% 25.27% -
Total Cost 348,364 298,116 290,742 287,640 306,912 325,119 330,777 3.51%
-
Net Worth 151,974 145,493 143,675 139,349 140,952 134,693 134,706 8.38%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 9,600 6,898 6,799 6,600 9,600 7,200 7,200 21.16%
Div Payout % 29.07% 38.84% 36.22% 37.26% 38.36% 33.61% 28.46% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 151,974 145,493 143,675 139,349 140,952 134,693 134,706 8.38%
NOSH 60,000 59,989 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.66% 5.62% 6.07% 5.80% 7.54% 6.17% 7.10% -
ROE 21.73% 12.21% 13.07% 12.71% 17.76% 15.90% 18.78% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 635.65 526.55 515.86 508.92 553.23 577.47 593.45 4.69%
EPS 55.04 29.54 31.29 29.52 41.72 35.71 42.16 19.46%
DPS 16.00 11.50 11.33 11.00 16.00 12.00 12.00 21.16%
NAPS 2.5329 2.4253 2.3946 2.3225 2.3492 2.2449 2.2451 8.38%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 70.63 58.50 57.32 56.55 61.47 64.16 65.94 4.69%
EPS 6.12 3.29 3.48 3.28 4.63 3.97 4.68 19.60%
DPS 1.78 1.28 1.26 1.22 1.78 1.33 1.33 21.46%
NAPS 0.2814 0.2694 0.2661 0.2581 0.261 0.2494 0.2495 8.35%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.78 1.61 1.45 1.61 1.16 1.30 1.13 -
P/RPS 0.28 0.31 0.28 0.32 0.21 0.23 0.19 29.53%
P/EPS 3.23 5.44 4.63 5.45 2.78 3.64 2.68 13.26%
EY 30.92 18.39 21.58 18.34 35.96 27.47 37.31 -11.78%
DY 8.99 7.14 7.82 6.83 13.79 9.23 10.62 -10.52%
P/NAPS 0.70 0.66 0.61 0.69 0.49 0.58 0.50 25.17%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 24/02/14 26/11/13 23/08/13 27/05/13 25/02/13 26/11/12 -
Price 1.91 1.88 1.68 1.87 1.55 1.28 1.28 -
P/RPS 0.30 0.36 0.33 0.37 0.28 0.22 0.22 22.99%
P/EPS 3.47 6.35 5.37 6.33 3.72 3.58 3.04 9.22%
EY 28.82 15.75 18.62 15.79 26.91 27.89 32.94 -8.53%
DY 8.38 6.12 6.75 5.88 10.32 9.38 9.38 -7.24%
P/NAPS 0.75 0.78 0.70 0.81 0.66 0.57 0.57 20.09%

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