[LIIHEN] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 17.84%
YoY- 96.23%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 165,394 152,216 144,249 138,275 112,082 102,978 101,746 38.21%
PBT 27,787 21,734 18,923 17,456 13,870 8,619 7,620 136.72%
Tax -6,763 -3,421 -3,461 -4,795 -3,126 -311 -1,860 136.27%
NP 21,024 18,313 15,462 12,661 10,744 8,308 5,760 136.87%
-
NP to SH 21,024 18,313 15,462 12,661 10,744 8,308 5,760 136.87%
-
Tax Rate 24.34% 15.74% 18.29% 27.47% 22.54% 3.61% 24.41% -
Total Cost 144,370 133,903 128,787 125,614 101,338 94,670 95,986 31.24%
-
Net Worth 240,300 229,842 217,223 205,956 199,295 190,692 157,596 32.44%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 7,200 10,800 5,400 4,200 3,600 2,100 2,100 127.20%
Div Payout % 34.25% 58.97% 34.92% 33.17% 33.51% 25.28% 36.46% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 240,300 229,842 217,223 205,956 199,295 190,692 157,596 32.44%
NOSH 180,000 180,000 60,000 60,000 60,000 60,000 60,000 107.86%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 12.71% 12.03% 10.72% 9.16% 9.59% 8.07% 5.66% -
ROE 8.75% 7.97% 7.12% 6.15% 5.39% 4.36% 3.65% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 91.89 84.56 80.14 230.46 186.80 171.63 169.58 -33.50%
EPS 11.68 10.17 8.59 21.10 17.91 13.85 9.60 13.95%
DPS 4.00 6.00 3.00 7.00 6.00 3.50 3.50 9.30%
NAPS 1.335 1.2769 1.2068 3.4326 3.3216 3.1782 2.6266 -36.28%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 30.57 28.14 26.66 25.56 20.72 19.03 18.81 38.18%
EPS 3.89 3.38 2.86 2.34 1.99 1.54 1.06 137.73%
DPS 1.33 2.00 1.00 0.78 0.67 0.39 0.39 126.39%
NAPS 0.4442 0.4248 0.4015 0.3807 0.3684 0.3525 0.2913 32.44%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.07 2.66 7.15 4.73 4.14 2.80 2.55 -
P/RPS 2.25 3.15 8.92 2.05 2.22 1.63 1.50 31.00%
P/EPS 17.72 26.15 83.24 22.42 23.12 20.22 26.56 -23.62%
EY 5.64 3.82 1.20 4.46 4.33 4.95 3.76 31.00%
DY 1.93 2.26 0.42 1.48 1.45 1.25 1.37 25.64%
P/NAPS 1.55 2.08 5.92 1.38 1.25 0.88 0.97 36.64%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 20/05/16 24/02/16 20/11/15 24/08/15 25/05/15 26/02/15 21/11/14 -
Price 2.51 2.59 2.87 5.75 4.09 3.78 2.87 -
P/RPS 2.73 3.06 3.58 2.50 2.19 2.20 1.69 37.63%
P/EPS 21.49 25.46 33.41 27.25 22.84 27.30 29.90 -19.74%
EY 4.65 3.93 2.99 3.67 4.38 3.66 3.34 24.65%
DY 1.59 2.32 1.05 1.22 1.47 0.93 1.22 19.29%
P/NAPS 1.88 2.03 2.38 1.68 1.23 1.19 1.09 43.77%

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