[LIIHEN] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 19.5%
YoY- 23.82%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 414,663 397,928 378,689 356,404 328,238 315,876 311,565 21.01%
PBT 38,634 35,559 32,808 32,136 27,094 24,517 19,913 55.61%
Tax -8,147 -7,560 -8,660 -8,524 -7,335 -6,757 -3,441 77.73%
NP 30,487 27,999 24,148 23,612 19,759 17,760 16,472 50.80%
-
NP to SH 30,487 27,999 24,148 23,612 19,759 17,760 16,472 50.80%
-
Tax Rate 21.09% 21.26% 26.40% 26.52% 27.07% 27.56% 17.28% -
Total Cost 384,176 369,929 354,541 332,792 308,479 298,116 295,093 19.24%
-
Net Worth 179,966 63,552 120,000 153,930 151,974 145,480 143,621 16.24%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 4,703 5,903 7,001 8,098 6,899 6,899 6,899 -22.56%
Div Payout % 15.43% 21.09% 28.99% 34.30% 34.92% 38.85% 41.89% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 179,966 63,552 120,000 153,930 151,974 145,480 143,621 16.24%
NOSH 60,000 60,000 60,000 60,000 60,000 59,984 60,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.35% 7.04% 6.38% 6.63% 6.02% 5.62% 5.29% -
ROE 16.94% 44.06% 20.12% 15.34% 13.00% 12.21% 11.47% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 691.23 663.21 631.15 594.01 547.06 526.60 519.47 20.99%
EPS 50.82 46.67 40.25 39.35 32.93 29.61 27.46 50.79%
DPS 7.84 9.84 11.67 13.50 11.50 11.50 11.50 -22.55%
NAPS 3.00 1.0592 2.00 2.5655 2.5329 2.4253 2.3946 16.23%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 76.79 73.69 70.13 66.00 60.78 58.50 57.70 21.01%
EPS 5.65 5.19 4.47 4.37 3.66 3.29 3.05 50.89%
DPS 0.87 1.09 1.30 1.50 1.28 1.28 1.28 -22.71%
NAPS 0.3333 0.1177 0.2222 0.2851 0.2814 0.2694 0.266 16.24%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.14 2.80 2.55 2.49 1.78 1.61 1.45 -
P/RPS 0.60 0.42 0.40 0.42 0.33 0.31 0.28 66.28%
P/EPS 8.15 6.00 6.34 6.33 5.41 5.44 5.28 33.59%
EY 12.28 16.67 15.78 15.80 18.50 18.39 18.94 -25.10%
DY 1.89 3.51 4.58 5.42 6.46 7.14 7.93 -61.59%
P/NAPS 1.38 2.64 1.28 0.97 0.70 0.66 0.61 72.41%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 26/02/15 21/11/14 25/08/14 26/05/14 24/02/14 26/11/13 -
Price 4.09 3.78 2.87 2.64 1.91 1.88 1.68 -
P/RPS 0.59 0.57 0.45 0.44 0.35 0.36 0.32 50.41%
P/EPS 8.05 8.10 7.13 6.71 5.80 6.35 6.12 20.07%
EY 12.43 12.35 14.02 14.91 17.24 15.75 16.35 -16.71%
DY 1.92 2.60 4.07 5.11 6.02 6.12 6.85 -57.20%
P/NAPS 1.36 3.57 1.44 1.03 0.75 0.78 0.70 55.76%

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