[LIIHEN] QoQ Cumulative 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- 137.17%
YoY- 197.97%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 82,985 346,482 267,054 175,614 83,226 284,559 199,920 -44.32%
PBT 8,218 26,452 25,387 15,035 6,196 14,668 7,984 1.94%
Tax -1,961 -5,089 -6,416 -3,888 -1,496 -3,530 -2,631 -17.77%
NP 6,257 21,363 18,971 11,147 4,700 11,138 5,353 10.95%
-
NP to SH 6,257 21,423 18,971 11,147 4,700 11,138 5,353 10.95%
-
Tax Rate 23.86% 19.24% 25.27% 25.86% 24.14% 24.07% 32.95% -
Total Cost 76,728 325,119 248,083 164,467 78,526 273,421 194,567 -46.19%
-
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 2,400 7,200 5,400 2,999 1,200 3,899 2,100 9.30%
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 4.44% 15.90% 14.08% 8.66% 3.75% 9.24% 4.64% -
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 138.31 577.47 445.09 292.72 138.65 474.31 333.14 -44.31%
EPS 10.43 35.71 31.62 18.58 7.83 18.56 8.92 10.97%
DPS 4.00 12.00 9.00 5.00 2.00 6.50 3.50 9.30%
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 15.34 64.04 49.36 32.46 15.38 52.60 36.95 -44.31%
EPS 1.16 3.96 3.51 2.06 0.87 2.06 0.99 11.13%
DPS 0.44 1.33 1.00 0.55 0.22 0.72 0.39 8.36%
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 0.84 0.23 0.25 0.35 0.70 0.17 0.22 144.09%
P/EPS 11.12 3.64 3.57 5.54 12.39 4.47 8.07 23.80%
EY 8.99 27.47 27.98 18.04 8.07 22.37 12.39 -19.23%
DY 3.45 9.23 7.96 4.85 2.06 7.83 4.86 -20.40%
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 1.12 0.22 0.29 0.44 0.72 0.18 0.25 171.51%
P/EPS 14.86 3.58 4.05 7.00 12.77 4.58 9.42 35.47%
EY 6.73 27.89 24.70 14.29 7.83 21.84 10.62 -26.20%
DY 2.58 9.38 7.03 3.85 2.00 7.65 4.17 -27.37%
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