[LIIHEN] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -15.73%
YoY- 127.82%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 79,428 91,441 92,388 83,226 84,638 70,822 73,773 5.02%
PBT 1,065 10,351 8,839 6,196 6,476 3,000 2,370 -41.18%
Tax 1,327 -2,529 -2,392 -1,496 -899 -1,381 -491 -
NP 2,392 7,822 6,447 4,700 5,577 1,619 1,879 17.37%
-
NP to SH 2,392 7,822 6,447 4,700 5,577 1,619 1,879 17.37%
-
Tax Rate -124.60% 24.43% 27.06% 24.14% 13.88% 46.03% 20.72% -
Total Cost 77,036 83,619 85,941 78,526 79,061 69,203 71,894 4.69%
-
Net Worth 134,693 134,706 128,622 125,285 120,310 115,278 114,451 11.41%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,800 2,400 1,799 1,200 1,799 599 600 107.31%
Div Payout % 75.25% 30.68% 27.91% 25.54% 32.26% 37.04% 31.97% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 134,693 134,706 128,622 125,285 120,310 115,278 114,451 11.41%
NOSH 60,000 60,000 59,972 60,025 59,978 59,962 60,063 -0.06%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.01% 8.55% 6.98% 5.65% 6.59% 2.29% 2.55% -
ROE 1.78% 5.81% 5.01% 3.75% 4.64% 1.40% 1.64% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 132.38 152.40 154.05 138.65 141.11 118.11 122.82 5.10%
EPS 3.99 13.04 10.75 7.83 9.30 2.70 3.13 17.48%
DPS 3.00 4.00 3.00 2.00 3.00 1.00 1.00 107.31%
NAPS 2.2449 2.2451 2.1447 2.0872 2.0059 1.9225 1.9055 11.49%
Adjusted Per Share Value based on latest NOSH - 60,025
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.71 16.93 17.11 15.41 15.67 13.12 13.66 5.03%
EPS 0.44 1.45 1.19 0.87 1.03 0.30 0.35 16.40%
DPS 0.33 0.44 0.33 0.22 0.33 0.11 0.11 107.31%
NAPS 0.2494 0.2495 0.2382 0.232 0.2228 0.2135 0.2119 11.41%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.30 1.13 1.03 0.97 0.83 0.72 1.02 -
P/RPS 0.98 0.74 0.67 0.70 0.59 0.61 0.83 11.65%
P/EPS 32.61 8.67 9.58 12.39 8.93 26.67 32.61 0.00%
EY 3.07 11.54 10.44 8.07 11.20 3.75 3.07 0.00%
DY 2.31 3.54 2.91 2.06 3.61 1.39 0.98 76.65%
P/NAPS 0.58 0.50 0.48 0.46 0.41 0.37 0.54 4.85%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 27/08/12 28/05/12 27/02/12 23/11/11 18/08/11 -
Price 1.28 1.28 1.30 1.00 0.85 0.84 0.81 -
P/RPS 0.97 0.84 0.84 0.72 0.60 0.71 0.66 29.11%
P/EPS 32.11 9.82 12.09 12.77 9.14 31.11 25.89 15.36%
EY 3.11 10.18 8.27 7.83 10.94 3.21 3.86 -13.35%
DY 2.34 3.13 2.31 2.00 3.53 1.19 1.23 53.23%
P/NAPS 0.57 0.57 0.61 0.48 0.42 0.44 0.43 20.56%

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