[LIIHEN] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 78.14%
YoY- 66.07%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 112,082 397,928 294,950 193,204 95,347 315,876 232,137 -38.48%
PBT 13,870 35,767 27,145 19,518 10,795 24,516 18,848 -18.50%
Tax -3,126 -7,565 -6,671 -4,811 -2,539 -6,756 -4,768 -24.55%
NP 10,744 28,202 20,474 14,707 8,256 17,760 14,080 -16.50%
-
NP to SH 10,744 28,202 20,474 14,707 8,256 17,760 14,080 -16.50%
-
Tax Rate 22.54% 21.15% 24.58% 24.65% 23.52% 27.56% 25.30% -
Total Cost 101,338 369,726 274,476 178,497 87,091 298,116 218,057 -40.03%
-
Net Worth 199,295 190,692 157,596 153,930 151,974 145,493 143,675 24.40%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 3,600 8,700 6,600 4,500 2,400 6,898 5,100 -20.73%
Div Payout % 33.51% 30.85% 32.24% 30.60% 29.07% 38.84% 36.22% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 199,295 190,692 157,596 153,930 151,974 145,493 143,675 24.40%
NOSH 60,000 60,000 60,000 60,000 60,000 59,989 60,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.59% 7.09% 6.94% 7.61% 8.66% 5.62% 6.07% -
ROE 5.39% 14.79% 12.99% 9.55% 5.43% 12.21% 9.80% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 186.80 663.21 491.58 322.01 158.91 526.55 386.90 -38.48%
EPS 17.91 47.00 34.12 24.51 13.76 29.54 23.47 -16.50%
DPS 6.00 14.50 11.00 7.50 4.00 11.50 8.50 -20.73%
NAPS 3.3216 3.1782 2.6266 2.5655 2.5329 2.4253 2.3946 24.40%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 20.72 73.55 54.52 35.71 17.62 58.39 42.91 -38.47%
EPS 1.99 5.21 3.78 2.72 1.53 3.28 2.60 -16.34%
DPS 0.67 1.61 1.22 0.83 0.44 1.28 0.94 -20.22%
NAPS 0.3684 0.3525 0.2913 0.2845 0.2809 0.2689 0.2656 24.39%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.14 2.80 2.55 2.49 1.78 1.61 1.45 -
P/RPS 2.22 0.42 0.52 0.77 1.12 0.31 0.37 230.55%
P/EPS 23.12 5.96 7.47 10.16 12.94 5.44 6.18 141.18%
EY 4.33 16.79 13.38 9.84 7.73 18.39 16.18 -58.50%
DY 1.45 5.18 4.31 3.01 2.25 7.14 5.86 -60.61%
P/NAPS 1.25 0.88 0.97 0.97 0.70 0.66 0.61 61.40%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 26/02/15 21/11/14 25/08/14 26/05/14 24/02/14 26/11/13 -
Price 4.09 3.78 2.87 2.64 1.91 1.88 1.68 -
P/RPS 2.19 0.57 0.58 0.82 1.20 0.36 0.43 196.31%
P/EPS 22.84 8.04 8.41 10.77 13.88 6.35 7.16 116.85%
EY 4.38 12.43 11.89 9.28 7.20 15.75 13.97 -53.88%
DY 1.47 3.84 3.83 2.84 2.09 6.12 5.06 -56.16%
P/NAPS 1.23 1.19 1.09 1.03 0.75 0.78 0.70 45.66%

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