[LIIHEN] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 29.32%
YoY- 30.14%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 152,216 144,249 138,275 112,082 102,978 101,746 97,857 34.14%
PBT 21,734 18,923 17,456 13,870 8,619 7,620 8,724 83.46%
Tax -3,421 -3,461 -4,795 -3,126 -311 -1,860 -2,272 31.27%
NP 18,313 15,462 12,661 10,744 8,308 5,760 6,452 100.08%
-
NP to SH 18,313 15,462 12,661 10,744 8,308 5,760 6,452 100.08%
-
Tax Rate 15.74% 18.29% 27.47% 22.54% 3.61% 24.41% 26.04% -
Total Cost 133,903 128,787 125,614 101,338 94,670 95,986 91,405 28.89%
-
Net Worth 229,842 217,223 205,956 199,295 190,692 157,596 153,930 30.54%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 10,800 5,400 4,200 3,600 2,100 2,100 2,100 197.05%
Div Payout % 58.97% 34.92% 33.17% 33.51% 25.28% 36.46% 32.55% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 229,842 217,223 205,956 199,295 190,692 157,596 153,930 30.54%
NOSH 180,000 60,000 60,000 60,000 60,000 60,000 60,000 107.59%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.03% 10.72% 9.16% 9.59% 8.07% 5.66% 6.59% -
ROE 7.97% 7.12% 6.15% 5.39% 4.36% 3.65% 4.19% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 84.56 80.14 230.46 186.80 171.63 169.58 163.10 -35.38%
EPS 10.17 8.59 21.10 17.91 13.85 9.60 10.75 -3.62%
DPS 6.00 3.00 7.00 6.00 3.50 3.50 3.50 43.09%
NAPS 1.2769 1.2068 3.4326 3.3216 3.1782 2.6266 2.5655 -37.11%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 28.19 26.71 25.61 20.76 19.07 18.84 18.12 34.15%
EPS 3.39 2.86 2.34 1.99 1.54 1.07 1.19 100.57%
DPS 2.00 1.00 0.78 0.67 0.39 0.39 0.39 196.49%
NAPS 0.4256 0.4023 0.3814 0.3691 0.3531 0.2918 0.2851 30.52%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.66 7.15 4.73 4.14 2.80 2.55 2.49 -
P/RPS 3.15 8.92 2.05 2.22 1.63 1.50 1.53 61.62%
P/EPS 26.15 83.24 22.42 23.12 20.22 26.56 23.16 8.40%
EY 3.82 1.20 4.46 4.33 4.95 3.76 4.32 -7.85%
DY 2.26 0.42 1.48 1.45 1.25 1.37 1.41 36.84%
P/NAPS 2.08 5.92 1.38 1.25 0.88 0.97 0.97 66.05%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 20/11/15 24/08/15 25/05/15 26/02/15 21/11/14 25/08/14 -
Price 2.59 2.87 5.75 4.09 3.78 2.87 2.64 -
P/RPS 3.06 3.58 2.50 2.19 2.20 1.69 1.62 52.62%
P/EPS 25.46 33.41 27.25 22.84 27.30 29.90 24.55 2.44%
EY 3.93 2.99 3.67 4.38 3.66 3.34 4.07 -2.30%
DY 2.32 1.05 1.22 1.47 0.93 1.22 1.33 44.76%
P/NAPS 2.03 2.38 1.68 1.23 1.19 1.09 1.03 57.00%

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