[LIIHEN] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 101.0%
YoY- -33.21%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 97,857 95,347 83,739 79,461 69,691 82,985 79,428 14.96%
PBT 8,724 10,795 5,669 6,948 3,682 8,218 1,065 307.92%
Tax -2,272 -2,539 -1,989 -1,724 -1,083 -1,961 1,327 -
NP 6,452 8,256 3,680 5,224 2,599 6,257 2,392 94.12%
-
NP to SH 6,452 8,256 3,680 5,224 2,599 6,257 2,392 94.12%
-
Tax Rate 26.04% 23.52% 35.09% 24.81% 29.41% 23.86% -124.60% -
Total Cost 91,405 87,091 80,059 74,237 67,092 76,728 77,036 12.11%
-
Net Worth 153,930 151,974 145,480 143,675 139,349 140,952 134,693 9.33%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 2,100 2,400 1,799 1,800 900 2,400 1,800 10.85%
Div Payout % 32.55% 29.07% 48.90% 34.46% 34.63% 38.36% 75.25% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 153,930 151,974 145,480 143,675 139,349 140,952 134,693 9.33%
NOSH 60,000 60,000 59,984 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.59% 8.66% 4.39% 6.57% 3.73% 7.54% 3.01% -
ROE 4.19% 5.43% 2.53% 3.64% 1.87% 4.44% 1.78% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 163.10 158.91 139.60 132.44 116.15 138.31 132.38 14.97%
EPS 10.75 13.76 6.13 8.71 4.33 10.43 3.99 93.97%
DPS 3.50 4.00 3.00 3.00 1.50 4.00 3.00 10.85%
NAPS 2.5655 2.5329 2.4253 2.3946 2.3225 2.3492 2.2449 9.33%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.09 17.62 15.48 14.69 12.88 15.34 14.68 14.98%
EPS 1.19 1.53 0.68 0.97 0.48 1.16 0.44 94.47%
DPS 0.39 0.44 0.33 0.33 0.17 0.44 0.33 11.81%
NAPS 0.2845 0.2809 0.2689 0.2656 0.2576 0.2605 0.249 9.31%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.49 1.78 1.61 1.45 1.61 1.16 1.30 -
P/RPS 1.53 1.12 1.15 1.09 1.39 0.84 0.98 34.68%
P/EPS 23.16 12.94 26.24 16.65 37.17 11.12 32.61 -20.44%
EY 4.32 7.73 3.81 6.00 2.69 8.99 3.07 25.65%
DY 1.41 2.25 1.86 2.07 0.93 3.45 2.31 -28.10%
P/NAPS 0.97 0.70 0.66 0.61 0.69 0.49 0.58 41.02%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 24/02/14 26/11/13 23/08/13 27/05/13 25/02/13 -
Price 2.64 1.91 1.88 1.68 1.87 1.55 1.28 -
P/RPS 1.62 1.20 1.35 1.27 1.61 1.12 0.97 40.89%
P/EPS 24.55 13.88 30.64 19.30 43.17 14.86 32.11 -16.42%
EY 4.07 7.20 3.26 5.18 2.32 6.73 3.11 19.70%
DY 1.33 2.09 1.60 1.79 0.80 2.58 2.34 -31.45%
P/NAPS 1.03 0.75 0.78 0.70 0.81 0.66 0.57 48.51%

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