[LIIHEN] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -15.31%
YoY- 92.34%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 309,516 305,352 331,940 346,482 356,072 351,228 332,904 -4.73%
PBT 25,130 23,800 32,872 26,452 33,849 30,070 24,784 0.92%
Tax -6,357 -6,088 -7,844 -5,089 -8,554 -7,776 -5,984 4.10%
NP 18,773 17,712 25,028 21,363 25,294 22,294 18,800 -0.09%
-
NP to SH 18,773 17,712 25,028 21,423 25,294 22,294 18,800 -0.09%
-
Tax Rate 25.30% 25.58% 23.86% 19.24% 25.27% 25.86% 24.14% -
Total Cost 290,742 287,640 306,912 325,119 330,777 328,934 314,104 -5.01%
-
Net Worth 143,675 139,349 140,952 134,693 134,706 128,670 125,285 9.55%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 6,799 6,600 9,600 7,200 7,200 5,999 4,802 26.06%
Div Payout % 36.22% 37.26% 38.36% 33.61% 28.46% 26.91% 25.54% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 143,675 139,349 140,952 134,693 134,706 128,670 125,285 9.55%
NOSH 60,000 60,000 60,000 60,000 60,000 59,994 60,025 -0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.07% 5.80% 7.54% 6.17% 7.10% 6.35% 5.65% -
ROE 13.07% 12.71% 17.76% 15.90% 18.78% 17.33% 15.01% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 515.86 508.92 553.23 577.47 593.45 585.43 554.60 -4.70%
EPS 31.29 29.52 41.72 35.71 42.16 37.16 31.32 -0.06%
DPS 11.33 11.00 16.00 12.00 12.00 10.00 8.00 26.08%
NAPS 2.3946 2.3225 2.3492 2.2449 2.2451 2.1447 2.0872 9.58%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 57.21 56.44 61.36 64.04 65.82 64.92 61.53 -4.73%
EPS 3.47 3.27 4.63 3.96 4.68 4.12 3.47 0.00%
DPS 1.26 1.22 1.77 1.33 1.33 1.11 0.89 26.05%
NAPS 0.2656 0.2576 0.2605 0.249 0.249 0.2378 0.2316 9.55%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.45 1.61 1.16 1.30 1.13 1.03 0.97 -
P/RPS 0.28 0.32 0.21 0.23 0.19 0.18 0.17 39.42%
P/EPS 4.63 5.45 2.78 3.64 2.68 2.77 3.10 30.62%
EY 21.58 18.34 35.96 27.47 37.31 36.08 32.29 -23.54%
DY 7.82 6.83 13.79 9.23 10.62 9.71 8.25 -3.50%
P/NAPS 0.61 0.69 0.49 0.58 0.50 0.48 0.46 20.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 23/08/13 27/05/13 25/02/13 26/11/12 27/08/12 28/05/12 -
Price 1.68 1.87 1.55 1.28 1.28 1.30 1.00 -
P/RPS 0.33 0.37 0.28 0.22 0.22 0.22 0.18 49.73%
P/EPS 5.37 6.33 3.72 3.58 3.04 3.50 3.19 41.46%
EY 18.62 15.79 26.91 27.89 32.94 28.58 31.32 -29.27%
DY 6.75 5.88 10.32 9.38 9.38 7.69 8.00 -10.69%
P/NAPS 0.70 0.81 0.66 0.57 0.57 0.61 0.48 28.56%

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