[LIIHEN] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -10.73%
YoY- 10.26%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 138,275 112,082 102,978 101,746 97,857 95,347 83,739 39.83%
PBT 17,456 13,870 8,619 7,620 8,724 10,795 5,669 112.08%
Tax -4,795 -3,126 -311 -1,860 -2,272 -2,539 -1,989 80.08%
NP 12,661 10,744 8,308 5,760 6,452 8,256 3,680 128.41%
-
NP to SH 12,661 10,744 8,308 5,760 6,452 8,256 3,680 128.41%
-
Tax Rate 27.47% 22.54% 3.61% 24.41% 26.04% 23.52% 35.09% -
Total Cost 125,614 101,338 94,670 95,986 91,405 87,091 80,059 35.13%
-
Net Worth 205,956 199,295 190,692 157,596 153,930 151,974 145,480 26.16%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 4,200 3,600 2,100 2,100 2,100 2,400 1,799 76.25%
Div Payout % 33.17% 33.51% 25.28% 36.46% 32.55% 29.07% 48.90% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 205,956 199,295 190,692 157,596 153,930 151,974 145,480 26.16%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 59,984 0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.16% 9.59% 8.07% 5.66% 6.59% 8.66% 4.39% -
ROE 6.15% 5.39% 4.36% 3.65% 4.19% 5.43% 2.53% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 230.46 186.80 171.63 169.58 163.10 158.91 139.60 39.81%
EPS 21.10 17.91 13.85 9.60 10.75 13.76 6.13 128.48%
DPS 7.00 6.00 3.50 3.50 3.50 4.00 3.00 76.19%
NAPS 3.4326 3.3216 3.1782 2.6266 2.5655 2.5329 2.4253 26.13%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 25.56 20.72 19.03 18.81 18.09 17.62 15.48 39.82%
EPS 2.34 1.99 1.54 1.06 1.19 1.53 0.68 128.44%
DPS 0.78 0.67 0.39 0.39 0.39 0.44 0.33 77.72%
NAPS 0.3807 0.3684 0.3525 0.2913 0.2845 0.2809 0.2689 26.16%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.73 4.14 2.80 2.55 2.49 1.78 1.61 -
P/RPS 2.05 2.22 1.63 1.50 1.53 1.12 1.15 47.17%
P/EPS 22.42 23.12 20.22 26.56 23.16 12.94 26.24 -9.98%
EY 4.46 4.33 4.95 3.76 4.32 7.73 3.81 11.10%
DY 1.48 1.45 1.25 1.37 1.41 2.25 1.86 -14.16%
P/NAPS 1.38 1.25 0.88 0.97 0.97 0.70 0.66 63.73%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 25/05/15 26/02/15 21/11/14 25/08/14 26/05/14 24/02/14 -
Price 5.75 4.09 3.78 2.87 2.64 1.91 1.88 -
P/RPS 2.50 2.19 2.20 1.69 1.62 1.20 1.35 50.97%
P/EPS 27.25 22.84 27.30 29.90 24.55 13.88 30.64 -7.53%
EY 3.67 4.38 3.66 3.34 4.07 7.20 3.26 8.24%
DY 1.22 1.47 0.93 1.22 1.33 2.09 1.60 -16.57%
P/NAPS 1.68 1.23 1.19 1.09 1.03 0.75 0.78 67.01%

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