[LIIHEN] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -69.42%
YoY- -57.11%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 79,461 69,691 82,985 79,428 91,441 92,388 83,226 -3.03%
PBT 6,948 3,682 8,218 1,065 10,351 8,839 6,196 7.92%
Tax -1,724 -1,083 -1,961 1,327 -2,529 -2,392 -1,496 9.90%
NP 5,224 2,599 6,257 2,392 7,822 6,447 4,700 7.29%
-
NP to SH 5,224 2,599 6,257 2,392 7,822 6,447 4,700 7.29%
-
Tax Rate 24.81% 29.41% 23.86% -124.60% 24.43% 27.06% 24.14% -
Total Cost 74,237 67,092 76,728 77,036 83,619 85,941 78,526 -3.67%
-
Net Worth 143,675 139,349 140,952 134,693 134,706 128,622 125,285 9.55%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,800 900 2,400 1,800 2,400 1,799 1,200 31.00%
Div Payout % 34.46% 34.63% 38.36% 75.25% 30.68% 27.91% 25.54% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 143,675 139,349 140,952 134,693 134,706 128,622 125,285 9.55%
NOSH 60,000 60,000 60,000 60,000 60,000 59,972 60,025 -0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.57% 3.73% 7.54% 3.01% 8.55% 6.98% 5.65% -
ROE 3.64% 1.87% 4.44% 1.78% 5.81% 5.01% 3.75% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 132.44 116.15 138.31 132.38 152.40 154.05 138.65 -3.00%
EPS 8.71 4.33 10.43 3.99 13.04 10.75 7.83 7.35%
DPS 3.00 1.50 4.00 3.00 4.00 3.00 2.00 31.00%
NAPS 2.3946 2.3225 2.3492 2.2449 2.2451 2.1447 2.0872 9.58%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.72 12.91 15.37 14.71 16.93 17.11 15.41 -3.00%
EPS 0.97 0.48 1.16 0.44 1.45 1.19 0.87 7.51%
DPS 0.33 0.17 0.44 0.33 0.44 0.33 0.22 31.00%
NAPS 0.2661 0.2581 0.261 0.2494 0.2495 0.2382 0.232 9.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.45 1.61 1.16 1.30 1.13 1.03 0.97 -
P/RPS 1.09 1.39 0.84 0.98 0.74 0.67 0.70 34.30%
P/EPS 16.65 37.17 11.12 32.61 8.67 9.58 12.39 21.75%
EY 6.00 2.69 8.99 3.07 11.54 10.44 8.07 -17.91%
DY 2.07 0.93 3.45 2.31 3.54 2.91 2.06 0.32%
P/NAPS 0.61 0.69 0.49 0.58 0.50 0.48 0.46 20.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 23/08/13 27/05/13 25/02/13 26/11/12 27/08/12 28/05/12 -
Price 1.68 1.87 1.55 1.28 1.28 1.30 1.00 -
P/RPS 1.27 1.61 1.12 0.97 0.84 0.84 0.72 45.93%
P/EPS 19.30 43.17 14.86 32.11 9.82 12.09 12.77 31.66%
EY 5.18 2.32 6.73 3.11 10.18 8.27 7.83 -24.05%
DY 1.79 0.80 2.58 2.34 3.13 2.31 2.00 -7.12%
P/NAPS 0.70 0.81 0.66 0.57 0.57 0.61 0.48 28.56%

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