[LIIHEN] QoQ Cumulative 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- 12.92%
YoY- 92.34%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 232,137 152,676 82,985 346,482 267,054 175,614 83,226 98.02%
PBT 18,848 11,900 8,218 26,452 25,387 15,035 6,196 109.80%
Tax -4,768 -3,044 -1,961 -5,089 -6,416 -3,888 -1,496 116.41%
NP 14,080 8,856 6,257 21,363 18,971 11,147 4,700 107.67%
-
NP to SH 14,080 8,856 6,257 21,423 18,971 11,147 4,700 107.67%
-
Tax Rate 25.30% 25.58% 23.86% 19.24% 25.27% 25.86% 24.14% -
Total Cost 218,057 143,820 76,728 325,119 248,083 164,467 78,526 97.43%
-
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 5,100 3,300 2,400 7,200 5,400 2,999 1,200 162.14%
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 9.80% 6.36% 4.44% 15.90% 14.08% 8.66% 3.75% -
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 386.90 254.46 138.31 577.47 445.09 292.72 138.65 98.08%
EPS 23.47 14.76 10.43 35.71 31.62 18.58 7.83 107.75%
DPS 8.50 5.50 4.00 12.00 9.00 5.00 2.00 162.14%
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 42.91 28.22 15.34 64.04 49.36 32.46 15.38 98.06%
EPS 2.60 1.64 1.16 3.96 3.51 2.06 0.87 107.33%
DPS 0.94 0.61 0.44 1.33 1.00 0.55 0.22 163.07%
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 0.37 0.63 0.84 0.23 0.25 0.35 0.70 -34.60%
P/EPS 6.18 10.91 11.12 3.64 3.57 5.54 12.39 -37.07%
EY 16.18 9.17 8.99 27.47 27.98 18.04 8.07 58.93%
DY 5.86 3.42 3.45 9.23 7.96 4.85 2.06 100.63%
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 0.43 0.73 1.12 0.22 0.29 0.44 0.72 -29.05%
P/EPS 7.16 12.67 14.86 3.58 4.05 7.00 12.77 -31.98%
EY 13.97 7.89 6.73 27.89 24.70 14.29 7.83 47.05%
DY 5.06 2.94 2.58 9.38 7.03 3.85 2.00 85.56%
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