[LIIHEN] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 8.92%
YoY- 59.14%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 661,576 546,822 526,141 500,714 448,328 397,928 393,266 41.40%
PBT 111,148 71,984 67,000 62,654 55,480 35,767 36,193 111.13%
Tax -27,052 -14,804 -15,177 -15,844 -12,504 -7,565 -8,894 109.78%
NP 84,096 57,180 51,822 46,810 42,976 28,202 27,298 111.57%
-
NP to SH 84,096 57,180 51,822 46,810 42,976 28,202 27,298 111.57%
-
Tax Rate 24.34% 20.57% 22.65% 25.29% 22.54% 21.15% 24.57% -
Total Cost 577,480 489,642 474,318 453,904 405,352 369,726 365,968 35.50%
-
Net Worth 240,300 229,842 217,223 205,956 199,295 190,692 157,596 32.44%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 28,800 23,993 17,592 15,600 14,400 8,700 8,800 120.27%
Div Payout % 34.25% 41.96% 33.95% 33.33% 33.51% 30.85% 32.24% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 240,300 229,842 217,223 205,956 199,295 190,692 157,596 32.44%
NOSH 180,000 180,000 60,000 60,000 60,000 60,000 60,000 107.86%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 12.71% 10.46% 9.85% 9.35% 9.59% 7.09% 6.94% -
ROE 35.00% 24.88% 23.86% 22.73% 21.56% 14.79% 17.32% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 367.54 303.79 292.30 834.52 747.21 663.21 655.44 -31.97%
EPS 46.72 31.77 28.79 78.02 71.64 47.00 45.49 1.79%
DPS 16.00 13.33 9.77 26.00 24.00 14.50 14.67 5.95%
NAPS 1.335 1.2769 1.2068 3.4326 3.3216 3.1782 2.6266 -36.28%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 122.29 101.07 97.25 92.55 82.87 73.55 72.69 41.40%
EPS 15.54 10.57 9.58 8.65 7.94 5.21 5.05 111.41%
DPS 5.32 4.44 3.25 2.88 2.66 1.61 1.63 119.87%
NAPS 0.4442 0.4248 0.4015 0.3807 0.3684 0.3525 0.2913 32.44%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.07 2.66 7.15 4.73 4.14 2.80 2.55 -
P/RPS 0.56 0.88 2.45 0.57 0.55 0.42 0.39 27.24%
P/EPS 4.43 8.37 24.83 6.06 5.78 5.96 5.60 -14.45%
EY 22.57 11.94 4.03 16.49 17.30 16.79 17.84 16.95%
DY 7.73 5.01 1.37 5.50 5.80 5.18 5.75 21.78%
P/NAPS 1.55 2.08 5.92 1.38 1.25 0.88 0.97 36.64%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 20/05/16 24/02/16 20/11/15 24/08/15 25/05/15 26/02/15 21/11/14 -
Price 2.51 2.59 2.87 5.75 4.09 3.78 2.87 -
P/RPS 0.68 0.85 0.98 0.69 0.55 0.57 0.44 33.63%
P/EPS 5.37 8.15 9.97 7.37 5.71 8.04 6.31 -10.18%
EY 18.61 12.27 10.03 13.57 17.51 12.43 15.85 11.28%
DY 6.37 5.15 3.41 4.52 5.87 3.84 5.11 15.81%
P/NAPS 1.88 2.03 2.38 1.68 1.23 1.19 1.09 43.77%

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