[LIIHEN] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 58.99%
YoY- -25.78%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 193,204 95,347 315,876 232,137 152,676 82,985 346,482 -32.32%
PBT 19,518 10,795 24,516 18,848 11,900 8,218 26,452 -18.39%
Tax -4,811 -2,539 -6,756 -4,768 -3,044 -1,961 -5,089 -3.68%
NP 14,707 8,256 17,760 14,080 8,856 6,257 21,363 -22.08%
-
NP to SH 14,707 8,256 17,760 14,080 8,856 6,257 21,423 -22.23%
-
Tax Rate 24.65% 23.52% 27.56% 25.30% 25.58% 23.86% 19.24% -
Total Cost 178,497 87,091 298,116 218,057 143,820 76,728 325,119 -33.02%
-
Net Worth 153,930 151,974 145,493 143,675 139,349 140,952 134,693 9.33%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 4,500 2,400 6,898 5,100 3,300 2,400 7,200 -26.96%
Div Payout % 30.60% 29.07% 38.84% 36.22% 37.26% 38.36% 33.61% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 153,930 151,974 145,493 143,675 139,349 140,952 134,693 9.33%
NOSH 60,000 60,000 59,989 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.61% 8.66% 5.62% 6.07% 5.80% 7.54% 6.17% -
ROE 9.55% 5.43% 12.21% 9.80% 6.36% 4.44% 15.90% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 322.01 158.91 526.55 386.90 254.46 138.31 577.47 -32.32%
EPS 24.51 13.76 29.54 23.47 14.76 10.43 35.71 -22.24%
DPS 7.50 4.00 11.50 8.50 5.50 4.00 12.00 -26.96%
NAPS 2.5655 2.5329 2.4253 2.3946 2.3225 2.3492 2.2449 9.33%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 35.71 17.62 58.39 42.91 28.22 15.34 64.04 -32.32%
EPS 2.72 1.53 3.28 2.60 1.64 1.16 3.96 -22.20%
DPS 0.83 0.44 1.28 0.94 0.61 0.44 1.33 -27.03%
NAPS 0.2845 0.2809 0.2689 0.2656 0.2576 0.2605 0.249 9.31%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.49 1.78 1.61 1.45 1.61 1.16 1.30 -
P/RPS 0.77 1.12 0.31 0.37 0.63 0.84 0.23 124.28%
P/EPS 10.16 12.94 5.44 6.18 10.91 11.12 3.64 98.61%
EY 9.84 7.73 18.39 16.18 9.17 8.99 27.47 -49.65%
DY 3.01 2.25 7.14 5.86 3.42 3.45 9.23 -52.71%
P/NAPS 0.97 0.70 0.66 0.61 0.69 0.49 0.58 41.02%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 24/02/14 26/11/13 23/08/13 27/05/13 25/02/13 -
Price 2.64 1.91 1.88 1.68 1.87 1.55 1.28 -
P/RPS 0.82 1.20 0.36 0.43 0.73 1.12 0.22 140.97%
P/EPS 10.77 13.88 6.35 7.16 12.67 14.86 3.58 108.81%
EY 9.28 7.20 15.75 13.97 7.89 6.73 27.89 -52.07%
DY 2.84 2.09 6.12 5.06 2.94 2.58 9.38 -55.00%
P/NAPS 1.03 0.75 0.78 0.70 0.81 0.66 0.57 48.51%

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