[LIIHEN] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 124.35%
YoY- 31.95%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 102,978 101,746 97,857 95,347 83,739 79,461 69,691 29.63%
PBT 8,619 7,620 8,724 10,795 5,669 6,948 3,682 76.02%
Tax -311 -1,860 -2,272 -2,539 -1,989 -1,724 -1,083 -56.37%
NP 8,308 5,760 6,452 8,256 3,680 5,224 2,599 116.54%
-
NP to SH 8,308 5,760 6,452 8,256 3,680 5,224 2,599 116.54%
-
Tax Rate 3.61% 24.41% 26.04% 23.52% 35.09% 24.81% 29.41% -
Total Cost 94,670 95,986 91,405 87,091 80,059 74,237 67,092 25.72%
-
Net Worth 190,692 157,596 153,930 151,974 145,480 143,675 139,349 23.18%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,100 2,100 2,100 2,400 1,799 1,800 900 75.64%
Div Payout % 25.28% 36.46% 32.55% 29.07% 48.90% 34.46% 34.63% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 190,692 157,596 153,930 151,974 145,480 143,675 139,349 23.18%
NOSH 60,000 60,000 60,000 60,000 59,984 60,000 60,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.07% 5.66% 6.59% 8.66% 4.39% 6.57% 3.73% -
ROE 4.36% 3.65% 4.19% 5.43% 2.53% 3.64% 1.87% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 171.63 169.58 163.10 158.91 139.60 132.44 116.15 29.64%
EPS 13.85 9.60 10.75 13.76 6.13 8.71 4.33 116.63%
DPS 3.50 3.50 3.50 4.00 3.00 3.00 1.50 75.64%
NAPS 3.1782 2.6266 2.5655 2.5329 2.4253 2.3946 2.3225 23.18%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.07 18.84 18.12 17.66 15.51 14.72 12.91 29.61%
EPS 1.54 1.07 1.19 1.53 0.68 0.97 0.48 117.06%
DPS 0.39 0.39 0.39 0.44 0.33 0.33 0.17 73.68%
NAPS 0.3531 0.2918 0.2851 0.2814 0.2694 0.2661 0.2581 23.16%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.80 2.55 2.49 1.78 1.61 1.45 1.61 -
P/RPS 1.63 1.50 1.53 1.12 1.15 1.09 1.39 11.17%
P/EPS 20.22 26.56 23.16 12.94 26.24 16.65 37.17 -33.28%
EY 4.95 3.76 4.32 7.73 3.81 6.00 2.69 49.99%
DY 1.25 1.37 1.41 2.25 1.86 2.07 0.93 21.72%
P/NAPS 0.88 0.97 0.97 0.70 0.66 0.61 0.69 17.55%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 21/11/14 25/08/14 26/05/14 24/02/14 26/11/13 23/08/13 -
Price 3.78 2.87 2.64 1.91 1.88 1.68 1.87 -
P/RPS 2.20 1.69 1.62 1.20 1.35 1.27 1.61 23.06%
P/EPS 27.30 29.90 24.55 13.88 30.64 19.30 43.17 -26.26%
EY 3.66 3.34 4.07 7.20 3.26 5.18 2.32 35.40%
DY 0.93 1.22 1.33 2.09 1.60 1.79 0.80 10.52%
P/NAPS 1.19 1.09 1.03 0.75 0.78 0.70 0.81 29.14%

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