[LIIHEN] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 33.16%
YoY- 132.63%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 346,242 346,483 351,693 331,074 312,459 284,559 261,784 20.47%
PBT 28,473 26,451 31,862 24,511 18,042 14,667 8,576 122.39%
Tax -5,555 -5,090 -7,316 -6,168 -4,267 -3,529 -2,681 62.45%
NP 22,918 21,361 24,546 18,343 13,775 11,138 5,895 147.04%
-
NP to SH 22,918 21,361 24,546 18,343 13,775 11,138 5,895 147.04%
-
Tax Rate 19.51% 19.24% 22.96% 25.16% 23.65% 24.06% 31.26% -
Total Cost 323,324 325,122 327,147 312,731 298,684 273,421 255,889 16.85%
-
Net Worth 140,952 134,693 134,706 128,622 125,285 120,310 115,278 14.33%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 8,399 7,199 7,199 5,398 4,200 3,898 3,597 75.91%
Div Payout % 36.65% 33.70% 29.33% 29.43% 30.49% 35.00% 61.02% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 140,952 134,693 134,706 128,622 125,285 120,310 115,278 14.33%
NOSH 60,000 60,000 60,000 59,972 60,025 59,978 59,962 0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.62% 6.17% 6.98% 5.54% 4.41% 3.91% 2.25% -
ROE 16.26% 15.86% 18.22% 14.26% 10.99% 9.26% 5.11% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 577.07 577.47 586.16 552.05 520.54 474.44 436.58 20.42%
EPS 38.20 35.60 40.91 30.59 22.95 18.57 9.83 146.97%
DPS 14.00 12.00 12.00 9.00 7.00 6.50 6.00 75.83%
NAPS 2.3492 2.2449 2.2451 2.1447 2.0872 2.0059 1.9225 14.28%
Adjusted Per Share Value based on latest NOSH - 59,972
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 64.12 64.16 65.13 61.31 57.86 52.70 48.48 20.47%
EPS 4.24 3.96 4.55 3.40 2.55 2.06 1.09 147.13%
DPS 1.56 1.33 1.33 1.00 0.78 0.72 0.67 75.58%
NAPS 0.261 0.2494 0.2495 0.2382 0.232 0.2228 0.2135 14.31%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.16 1.30 1.13 1.03 0.97 0.83 0.72 -
P/RPS 0.20 0.23 0.19 0.19 0.19 0.17 0.16 16.02%
P/EPS 3.04 3.65 2.76 3.37 4.23 4.47 7.32 -44.30%
EY 32.93 27.39 36.20 29.70 23.66 22.37 13.65 79.77%
DY 12.07 9.23 10.62 8.74 7.22 7.83 8.33 28.01%
P/NAPS 0.49 0.58 0.50 0.48 0.46 0.41 0.37 20.57%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 25/02/13 26/11/12 27/08/12 28/05/12 27/02/12 23/11/11 -
Price 1.55 1.28 1.28 1.30 1.00 0.85 0.84 -
P/RPS 0.27 0.22 0.22 0.24 0.19 0.18 0.19 26.37%
P/EPS 4.06 3.60 3.13 4.25 4.36 4.58 8.54 -39.05%
EY 24.64 27.81 31.96 23.53 22.95 21.85 11.70 64.22%
DY 9.03 9.38 9.38 6.92 7.00 7.65 7.14 16.93%
P/NAPS 0.66 0.57 0.57 0.61 0.48 0.42 0.44 31.00%

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