[LIIHEN] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 44.24%
YoY- 125.76%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 144,249 138,275 112,082 102,978 101,746 97,857 95,347 31.75%
PBT 18,923 17,456 13,870 8,619 7,620 8,724 10,795 45.33%
Tax -3,461 -4,795 -3,126 -311 -1,860 -2,272 -2,539 22.91%
NP 15,462 12,661 10,744 8,308 5,760 6,452 8,256 51.87%
-
NP to SH 15,462 12,661 10,744 8,308 5,760 6,452 8,256 51.87%
-
Tax Rate 18.29% 27.47% 22.54% 3.61% 24.41% 26.04% 23.52% -
Total Cost 128,787 125,614 101,338 94,670 95,986 91,405 87,091 29.76%
-
Net Worth 217,223 205,956 199,295 190,692 157,596 153,930 151,974 26.86%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 5,400 4,200 3,600 2,100 2,100 2,100 2,400 71.62%
Div Payout % 34.92% 33.17% 33.51% 25.28% 36.46% 32.55% 29.07% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 217,223 205,956 199,295 190,692 157,596 153,930 151,974 26.86%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.72% 9.16% 9.59% 8.07% 5.66% 6.59% 8.66% -
ROE 7.12% 6.15% 5.39% 4.36% 3.65% 4.19% 5.43% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 80.14 230.46 186.80 171.63 169.58 163.10 158.91 -36.61%
EPS 8.59 21.10 17.91 13.85 9.60 10.75 13.76 -26.93%
DPS 3.00 7.00 6.00 3.50 3.50 3.50 4.00 -17.43%
NAPS 1.2068 3.4326 3.3216 3.1782 2.6266 2.5655 2.5329 -38.97%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 26.71 25.61 20.76 19.07 18.84 18.12 17.66 31.72%
EPS 2.86 2.34 1.99 1.54 1.07 1.19 1.53 51.68%
DPS 1.00 0.78 0.67 0.39 0.39 0.39 0.44 72.77%
NAPS 0.4023 0.3814 0.3691 0.3531 0.2918 0.2851 0.2814 26.87%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 7.15 4.73 4.14 2.80 2.55 2.49 1.78 -
P/RPS 8.92 2.05 2.22 1.63 1.50 1.53 1.12 298.30%
P/EPS 83.24 22.42 23.12 20.22 26.56 23.16 12.94 245.49%
EY 1.20 4.46 4.33 4.95 3.76 4.32 7.73 -71.08%
DY 0.42 1.48 1.45 1.25 1.37 1.41 2.25 -67.30%
P/NAPS 5.92 1.38 1.25 0.88 0.97 0.97 0.70 314.55%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 24/08/15 25/05/15 26/02/15 21/11/14 25/08/14 26/05/14 -
Price 2.87 5.75 4.09 3.78 2.87 2.64 1.91 -
P/RPS 3.58 2.50 2.19 2.20 1.69 1.62 1.20 107.09%
P/EPS 33.41 27.25 22.84 27.30 29.90 24.55 13.88 79.51%
EY 2.99 3.67 4.38 3.66 3.34 4.07 7.20 -44.30%
DY 1.05 1.22 1.47 0.93 1.22 1.33 2.09 -36.77%
P/NAPS 2.38 1.68 1.23 1.19 1.09 1.03 0.75 115.79%

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