[LIIHEN] QoQ Cumulative 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- 70.19%
YoY- 254.4%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 152,676 82,985 346,482 267,054 175,614 83,226 284,559 -33.99%
PBT 11,900 8,218 26,452 25,387 15,035 6,196 14,668 -13.02%
Tax -3,044 -1,961 -5,089 -6,416 -3,888 -1,496 -3,530 -9.41%
NP 8,856 6,257 21,363 18,971 11,147 4,700 11,138 -14.18%
-
NP to SH 8,856 6,257 21,423 18,971 11,147 4,700 11,138 -14.18%
-
Tax Rate 25.58% 23.86% 19.24% 25.27% 25.86% 24.14% 24.07% -
Total Cost 143,820 76,728 325,119 248,083 164,467 78,526 273,421 -34.86%
-
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 3,300 2,400 7,200 5,400 2,999 1,200 3,899 -10.53%
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 6.36% 4.44% 15.90% 14.08% 8.66% 3.75% 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 254.46 138.31 577.47 445.09 292.72 138.65 474.31 -34.00%
EPS 14.76 10.43 35.71 31.62 18.58 7.83 18.56 -14.17%
DPS 5.50 4.00 12.00 9.00 5.00 2.00 6.50 -10.54%
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 28.22 15.34 64.04 49.36 32.46 15.38 52.60 -33.99%
EPS 1.64 1.16 3.96 3.51 2.06 0.87 2.06 -14.11%
DPS 0.61 0.44 1.33 1.00 0.55 0.22 0.72 -10.47%
NAPS 0.2576 0.2605 0.249 0.249 0.2378 0.2316 0.2228 10.16%
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 0.63 0.84 0.23 0.25 0.35 0.70 0.17 139.66%
P/EPS 10.91 11.12 3.64 3.57 5.54 12.39 4.47 81.37%
EY 9.17 8.99 27.47 27.98 18.04 8.07 22.37 -44.84%
DY 3.42 3.45 9.23 7.96 4.85 2.06 7.83 -42.46%
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 0.73 1.12 0.22 0.29 0.44 0.72 0.18 154.52%
P/EPS 12.67 14.86 3.58 4.05 7.00 12.77 4.58 97.18%
EY 7.89 6.73 27.89 24.70 14.29 7.83 21.84 -49.30%
DY 2.94 2.58 9.38 7.03 3.85 2.00 7.65 -47.17%
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