[LIIHEN] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 23.68%
YoY- 12.82%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 346,483 351,693 331,074 312,459 284,559 261,784 251,478 23.69%
PBT 26,451 31,862 24,511 18,042 14,667 8,576 10,320 86.75%
Tax -5,090 -7,316 -6,168 -4,267 -3,529 -2,681 -2,435 63.12%
NP 21,361 24,546 18,343 13,775 11,138 5,895 7,885 93.74%
-
NP to SH 21,361 24,546 18,343 13,775 11,138 5,895 7,885 93.74%
-
Tax Rate 19.24% 22.96% 25.16% 23.65% 24.06% 31.26% 23.59% -
Total Cost 325,122 327,147 312,731 298,684 273,421 255,889 243,593 21.11%
-
Net Worth 134,693 134,706 128,622 125,285 120,310 115,278 114,451 11.41%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,199 7,199 5,398 4,200 3,898 3,597 4,196 43.08%
Div Payout % 33.70% 29.33% 29.43% 30.49% 35.00% 61.02% 53.22% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 134,693 134,706 128,622 125,285 120,310 115,278 114,451 11.41%
NOSH 60,000 60,000 59,972 60,025 59,978 59,962 60,063 -0.06%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.17% 6.98% 5.54% 4.41% 3.91% 2.25% 3.14% -
ROE 15.86% 18.22% 14.26% 10.99% 9.26% 5.11% 6.89% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 577.47 586.16 552.05 520.54 474.44 436.58 418.68 23.78%
EPS 35.60 40.91 30.59 22.95 18.57 9.83 13.13 93.85%
DPS 12.00 12.00 9.00 7.00 6.50 6.00 7.00 43.00%
NAPS 2.2449 2.2451 2.1447 2.0872 2.0059 1.9225 1.9055 11.49%
Adjusted Per Share Value based on latest NOSH - 60,025
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 64.16 65.13 61.31 57.86 52.70 48.48 46.57 23.69%
EPS 3.96 4.55 3.40 2.55 2.06 1.09 1.46 93.90%
DPS 1.33 1.33 1.00 0.78 0.72 0.67 0.78 42.49%
NAPS 0.2494 0.2495 0.2382 0.232 0.2228 0.2135 0.2119 11.41%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.30 1.13 1.03 0.97 0.83 0.72 1.02 -
P/RPS 0.23 0.19 0.19 0.19 0.17 0.16 0.24 -2.78%
P/EPS 3.65 2.76 3.37 4.23 4.47 7.32 7.77 -39.43%
EY 27.39 36.20 29.70 23.66 22.37 13.65 12.87 65.07%
DY 9.23 10.62 8.74 7.22 7.83 8.33 6.86 21.76%
P/NAPS 0.58 0.50 0.48 0.46 0.41 0.37 0.54 4.85%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 27/08/12 28/05/12 27/02/12 23/11/11 18/08/11 -
Price 1.28 1.28 1.30 1.00 0.85 0.84 0.81 -
P/RPS 0.22 0.22 0.24 0.19 0.18 0.19 0.19 10.21%
P/EPS 3.60 3.13 4.25 4.36 4.58 8.54 6.17 -30.06%
EY 27.81 31.96 23.53 22.95 21.85 11.70 16.21 43.07%
DY 9.38 9.38 6.92 7.00 7.65 7.14 8.64 5.60%
P/NAPS 0.57 0.57 0.61 0.48 0.42 0.44 0.43 20.56%

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