[LIIHEN] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 13.46%
YoY- 254.4%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 305,352 331,940 346,482 356,072 351,228 332,904 284,559 4.81%
PBT 23,800 32,872 26,452 33,849 30,070 24,784 14,668 38.12%
Tax -6,088 -7,844 -5,089 -8,554 -7,776 -5,984 -3,530 43.86%
NP 17,712 25,028 21,363 25,294 22,294 18,800 11,138 36.27%
-
NP to SH 17,712 25,028 21,423 25,294 22,294 18,800 11,138 36.27%
-
Tax Rate 25.58% 23.86% 19.24% 25.27% 25.86% 24.14% 24.07% -
Total Cost 287,640 306,912 325,119 330,777 328,934 314,104 273,421 3.44%
-
Net Worth 139,349 140,952 134,693 134,706 128,670 125,285 120,522 10.17%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 6,600 9,600 7,200 7,200 5,999 4,802 3,899 42.08%
Div Payout % 37.26% 38.36% 33.61% 28.46% 26.91% 25.54% 35.01% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 139,349 140,952 134,693 134,706 128,670 125,285 120,522 10.17%
NOSH 60,000 60,000 60,000 60,000 59,994 60,025 59,994 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.80% 7.54% 6.17% 7.10% 6.35% 5.65% 3.91% -
ROE 12.71% 17.76% 15.90% 18.78% 17.33% 15.01% 9.24% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 508.92 553.23 577.47 593.45 585.43 554.60 474.31 4.81%
EPS 29.52 41.72 35.71 42.16 37.16 31.32 18.56 36.29%
DPS 11.00 16.00 12.00 12.00 10.00 8.00 6.50 42.05%
NAPS 2.3225 2.3492 2.2449 2.2451 2.1447 2.0872 2.0089 10.16%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 56.55 61.47 64.16 65.94 65.04 61.65 52.70 4.81%
EPS 3.28 4.63 3.97 4.68 4.13 3.48 2.06 36.39%
DPS 1.22 1.78 1.33 1.33 1.11 0.89 0.72 42.17%
NAPS 0.2581 0.261 0.2494 0.2495 0.2383 0.232 0.2232 10.17%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.61 1.16 1.30 1.13 1.03 0.97 0.83 -
P/RPS 0.32 0.21 0.23 0.19 0.18 0.17 0.17 52.51%
P/EPS 5.45 2.78 3.64 2.68 2.77 3.10 4.47 14.14%
EY 18.34 35.96 27.47 37.31 36.08 32.29 22.37 -12.41%
DY 6.83 13.79 9.23 10.62 9.71 8.25 7.83 -8.71%
P/NAPS 0.69 0.49 0.58 0.50 0.48 0.46 0.41 41.52%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 27/05/13 25/02/13 26/11/12 27/08/12 28/05/12 27/02/12 -
Price 1.87 1.55 1.28 1.28 1.30 1.00 0.85 -
P/RPS 0.37 0.28 0.22 0.22 0.22 0.18 0.18 61.73%
P/EPS 6.33 3.72 3.58 3.04 3.50 3.19 4.58 24.10%
EY 15.79 26.91 27.89 32.94 28.58 31.32 21.84 -19.46%
DY 5.88 10.32 9.38 9.38 7.69 8.00 7.65 -16.10%
P/NAPS 0.81 0.66 0.57 0.57 0.61 0.48 0.42 54.99%

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