[LIIHEN] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -19.05%
YoY- 34.42%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 173,022 168,506 145,050 144,510 165,394 152,216 144,249 12.87%
PBT 28,929 22,216 21,221 22,248 27,787 21,734 18,923 32.67%
Tax -6,810 -3,409 -5,043 -5,229 -6,763 -3,421 -3,461 56.95%
NP 22,119 18,807 16,178 17,019 21,024 18,313 15,462 26.93%
-
NP to SH 22,119 18,951 16,178 17,019 21,024 18,313 15,462 26.93%
-
Tax Rate 23.54% 15.34% 23.76% 23.50% 24.34% 15.74% 18.29% -
Total Cost 150,903 149,699 128,872 127,491 144,370 133,903 128,787 11.13%
-
Net Worth 268,254 264,131 251,981 242,982 240,300 229,842 217,223 15.09%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 7,200 18,000 7,200 7,200 7,200 10,800 5,400 21.12%
Div Payout % 32.55% 94.98% 44.50% 42.31% 34.25% 58.97% 34.92% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 268,254 264,131 251,981 242,982 240,300 229,842 217,223 15.09%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 60,000 107.86%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 12.78% 11.16% 11.15% 11.78% 12.71% 12.03% 10.72% -
ROE 8.25% 7.17% 6.42% 7.00% 8.75% 7.97% 7.12% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 96.12 93.61 80.58 80.28 91.89 84.56 80.14 12.87%
EPS 12.29 10.53 8.99 9.46 11.68 10.17 8.59 26.94%
DPS 4.00 10.00 4.00 4.00 4.00 6.00 3.00 21.12%
NAPS 1.4903 1.4674 1.3999 1.3499 1.335 1.2769 1.2068 15.08%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 32.04 31.20 26.86 26.76 30.63 28.19 26.71 12.88%
EPS 4.10 3.51 3.00 3.15 3.89 3.39 2.86 27.11%
DPS 1.33 3.33 1.33 1.33 1.33 2.00 1.00 20.91%
NAPS 0.4968 0.4891 0.4666 0.45 0.445 0.4256 0.4023 15.08%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.17 3.19 3.10 3.08 2.07 2.66 7.15 -
P/RPS 3.30 3.41 3.85 3.84 2.25 3.15 8.92 -48.43%
P/EPS 25.80 30.30 34.49 32.58 17.72 26.15 83.24 -54.16%
EY 3.88 3.30 2.90 3.07 5.64 3.82 1.20 118.50%
DY 1.26 3.13 1.29 1.30 1.93 2.26 0.42 107.86%
P/NAPS 2.13 2.17 2.21 2.28 1.55 2.08 5.92 -49.38%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 22/02/17 25/11/16 19/08/16 20/05/16 24/02/16 20/11/15 -
Price 3.20 3.52 3.18 3.38 2.51 2.59 2.87 -
P/RPS 3.33 3.76 3.95 4.21 2.73 3.06 3.58 -4.70%
P/EPS 26.04 33.43 35.38 35.75 21.49 25.46 33.41 -15.29%
EY 3.84 2.99 2.83 2.80 4.65 3.93 2.99 18.13%
DY 1.25 2.84 1.26 1.18 1.59 2.32 1.05 12.31%
P/NAPS 2.15 2.40 2.27 2.50 1.88 2.03 2.38 -6.54%

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