[LIIHEN] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 37.75%
YoY- 58.8%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 394,606 250,357 112,082 397,928 294,950 193,204 95,347 157.55%
PBT 50,250 31,327 13,870 35,767 27,145 19,518 10,795 178.52%
Tax -11,383 -7,922 -3,126 -7,565 -6,671 -4,811 -2,539 171.64%
NP 38,867 23,405 10,744 28,202 20,474 14,707 8,256 180.62%
-
NP to SH 38,867 23,405 10,744 28,202 20,474 14,707 8,256 180.62%
-
Tax Rate 22.65% 25.29% 22.54% 21.15% 24.58% 24.65% 23.52% -
Total Cost 355,739 226,952 101,338 369,726 274,476 178,497 87,091 155.30%
-
Net Worth 217,223 205,956 199,295 190,692 157,596 153,930 151,974 26.86%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 13,193 7,800 3,600 8,700 6,600 4,500 2,400 211.15%
Div Payout % 33.95% 33.33% 33.51% 30.85% 32.24% 30.60% 29.07% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 217,223 205,956 199,295 190,692 157,596 153,930 151,974 26.86%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 9.85% 9.35% 9.59% 7.09% 6.94% 7.61% 8.66% -
ROE 17.89% 11.36% 5.39% 14.79% 12.99% 9.55% 5.43% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 219.23 417.26 186.80 663.21 491.58 322.01 158.91 23.90%
EPS 21.59 39.01 17.91 47.00 34.12 24.51 13.76 34.99%
DPS 7.33 13.00 6.00 14.50 11.00 7.50 4.00 49.69%
NAPS 1.2068 3.4326 3.3216 3.1782 2.6266 2.5655 2.5329 -38.97%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 72.94 46.28 20.72 73.55 54.52 35.71 17.62 157.59%
EPS 7.18 4.33 1.99 5.21 3.78 2.72 1.53 180.03%
DPS 2.44 1.44 0.67 1.61 1.22 0.83 0.44 212.97%
NAPS 0.4015 0.3807 0.3684 0.3525 0.2913 0.2845 0.2809 26.86%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 7.15 4.73 4.14 2.80 2.55 2.49 1.78 -
P/RPS 3.26 1.13 2.22 0.42 0.52 0.77 1.12 103.72%
P/EPS 33.11 12.13 23.12 5.96 7.47 10.16 12.94 86.96%
EY 3.02 8.25 4.33 16.79 13.38 9.84 7.73 -46.52%
DY 1.03 2.75 1.45 5.18 4.31 3.01 2.25 -40.57%
P/NAPS 5.92 1.38 1.25 0.88 0.97 0.97 0.70 314.55%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 24/08/15 25/05/15 26/02/15 21/11/14 25/08/14 26/05/14 -
Price 2.87 5.75 4.09 3.78 2.87 2.64 1.91 -
P/RPS 1.31 1.38 2.19 0.57 0.58 0.82 1.20 6.01%
P/EPS 13.29 14.74 22.84 8.04 8.41 10.77 13.88 -2.85%
EY 7.52 6.78 4.38 12.43 11.89 9.28 7.20 2.93%
DY 2.55 2.26 1.47 3.84 3.83 2.84 2.09 14.16%
P/NAPS 2.38 1.68 1.23 1.19 1.09 1.03 0.75 115.79%

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