[LIIHEN] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 34.9%
YoY- 28.15%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 532,626 342,631 173,022 623,460 454,953 309,903 165,394 117.91%
PBT 76,557 50,975 28,929 93,574 71,355 50,103 27,787 96.40%
Tax -18,350 -12,235 -6,810 -20,444 -17,035 -11,992 -6,763 94.41%
NP 58,207 38,740 22,119 73,130 54,320 38,111 21,024 97.04%
-
NP to SH 58,207 38,740 22,119 73,275 54,320 38,111 21,024 97.04%
-
Tax Rate 23.97% 24.00% 23.54% 21.85% 23.87% 23.93% 24.34% -
Total Cost 474,419 303,891 150,903 550,330 400,633 271,792 144,370 120.87%
-
Net Worth 282,743 277,668 268,254 264,131 251,981 242,982 240,300 11.44%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 21,600 14,400 7,200 39,600 21,600 14,400 7,200 107.86%
Div Payout % 37.11% 37.17% 32.55% 54.04% 39.76% 37.78% 34.25% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 282,743 277,668 268,254 264,131 251,981 242,982 240,300 11.44%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.93% 11.31% 12.78% 11.73% 11.94% 12.30% 12.71% -
ROE 20.59% 13.95% 8.25% 27.74% 21.56% 15.68% 8.75% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 295.90 190.35 96.12 346.37 252.75 172.17 91.89 117.90%
EPS 32.34 21.52 12.29 40.71 30.18 21.17 11.68 97.05%
DPS 12.00 8.00 4.00 22.00 12.00 8.00 4.00 107.86%
NAPS 1.5708 1.5426 1.4903 1.4674 1.3999 1.3499 1.335 11.44%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 98.45 63.33 31.98 115.24 84.09 57.28 30.57 117.92%
EPS 10.76 7.16 4.09 13.54 10.04 7.04 3.89 96.92%
DPS 3.99 2.66 1.33 7.32 3.99 2.66 1.33 107.86%
NAPS 0.5226 0.5132 0.4958 0.4882 0.4658 0.4491 0.4442 11.43%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.68 3.27 3.17 3.19 3.10 3.08 2.07 -
P/RPS 1.24 1.72 3.30 0.92 1.23 1.79 2.25 -32.75%
P/EPS 11.38 15.19 25.80 7.84 10.27 14.55 17.72 -25.54%
EY 8.79 6.58 3.88 12.76 9.73 6.87 5.64 34.38%
DY 3.26 2.45 1.26 6.90 3.87 2.60 1.93 41.78%
P/NAPS 2.34 2.12 2.13 2.17 2.21 2.28 1.55 31.56%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 23/05/17 22/02/17 25/11/16 19/08/16 20/05/16 -
Price 3.60 3.49 3.20 3.52 3.18 3.38 2.51 -
P/RPS 1.22 1.83 3.33 1.02 1.26 1.96 2.73 -41.51%
P/EPS 11.13 16.22 26.04 8.65 10.54 15.96 21.49 -35.48%
EY 8.98 6.17 3.84 11.56 9.49 6.26 4.65 55.01%
DY 3.33 2.29 1.25 6.25 3.77 2.37 1.59 63.61%
P/NAPS 2.29 2.26 2.15 2.40 2.27 2.50 1.88 14.04%

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