[LIIHEN] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 20.37%
YoY- 55.41%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 600,134 546,822 497,584 455,081 414,663 397,928 378,689 35.89%
PBT 85,999 72,082 58,669 47,366 38,634 35,559 32,808 90.00%
Tax -18,512 -14,875 -12,271 -10,670 -8,147 -7,560 -8,660 65.86%
NP 67,487 57,207 46,398 36,696 30,487 27,999 24,148 98.28%
-
NP to SH 67,487 57,207 46,398 36,696 30,487 27,999 24,148 98.28%
-
Tax Rate 21.53% 20.64% 20.92% 22.53% 21.09% 21.26% 26.40% -
Total Cost 532,647 489,615 451,186 418,385 384,176 369,929 354,541 31.14%
-
Net Worth 240,300 229,929 217,223 180,014 179,966 63,552 120,000 58.80%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 24,802 18,802 8,699 4,001 4,703 5,903 7,001 132.21%
Div Payout % 36.75% 32.87% 18.75% 10.91% 15.43% 21.09% 28.99% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 240,300 229,929 217,223 180,014 179,966 63,552 120,000 58.80%
NOSH 180,000 180,000 60,000 60,000 60,000 60,000 60,000 107.86%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 11.25% 10.46% 9.32% 8.06% 7.35% 7.04% 6.38% -
ROE 28.08% 24.88% 21.36% 20.39% 16.94% 44.06% 20.12% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 333.41 303.67 276.44 758.41 691.23 663.21 631.15 -34.62%
EPS 37.49 31.77 25.78 61.16 50.82 46.67 40.25 -4.62%
DPS 13.78 10.44 4.83 6.67 7.84 9.84 11.67 11.70%
NAPS 1.335 1.2769 1.2068 3.00 3.00 1.0592 2.00 -23.60%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 111.14 101.26 92.15 84.27 76.79 73.69 70.13 35.89%
EPS 12.50 10.59 8.59 6.80 5.65 5.19 4.47 98.36%
DPS 4.59 3.48 1.61 0.74 0.87 1.09 1.30 131.69%
NAPS 0.445 0.4258 0.4023 0.3334 0.3333 0.1177 0.2222 58.81%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.07 2.66 7.15 4.73 4.14 2.80 2.55 -
P/RPS 0.62 0.88 2.59 0.62 0.60 0.42 0.40 33.89%
P/EPS 5.52 8.37 27.74 7.73 8.15 6.00 6.34 -8.81%
EY 18.11 11.94 3.61 12.93 12.28 16.67 15.78 9.60%
DY 6.66 3.93 0.68 1.41 1.89 3.51 4.58 28.32%
P/NAPS 1.55 2.08 5.92 1.58 1.38 2.64 1.28 13.59%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 20/05/16 24/02/16 20/11/15 24/08/15 25/05/15 26/02/15 21/11/14 -
Price 2.51 2.59 2.87 5.75 4.09 3.78 2.87 -
P/RPS 0.75 0.85 1.04 0.76 0.59 0.57 0.45 40.52%
P/EPS 6.69 8.15 11.13 9.40 8.05 8.10 7.13 -4.15%
EY 14.94 12.27 8.98 10.64 12.43 12.35 14.02 4.32%
DY 5.49 4.03 1.68 1.16 1.92 2.60 4.07 22.05%
P/NAPS 1.88 2.03 2.38 1.92 1.36 3.57 1.44 19.43%

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