[LIIHEN] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 7.29%
YoY- 66.37%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 315,876 311,565 323,545 346,242 346,483 351,693 331,074 -3.07%
PBT 24,517 19,913 23,316 28,473 26,451 31,862 24,511 0.01%
Tax -6,757 -3,441 -4,246 -5,555 -5,090 -7,316 -6,168 6.25%
NP 17,760 16,472 19,070 22,918 21,361 24,546 18,343 -2.12%
-
NP to SH 17,760 16,472 19,070 22,918 21,361 24,546 18,343 -2.12%
-
Tax Rate 27.56% 17.28% 18.21% 19.51% 19.24% 22.96% 25.16% -
Total Cost 298,116 295,093 304,475 323,324 325,122 327,147 312,731 -3.13%
-
Net Worth 145,480 143,621 139,403 140,952 134,693 134,706 128,622 8.53%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,899 6,899 7,500 8,399 7,199 7,199 5,398 17.71%
Div Payout % 38.85% 41.89% 39.33% 36.65% 33.70% 29.33% 29.43% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 145,480 143,621 139,403 140,952 134,693 134,706 128,622 8.53%
NOSH 59,984 60,000 60,000 60,000 60,000 60,000 59,972 0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.62% 5.29% 5.89% 6.62% 6.17% 6.98% 5.54% -
ROE 12.21% 11.47% 13.68% 16.26% 15.86% 18.22% 14.26% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 526.60 519.47 539.03 577.07 577.47 586.16 552.05 -3.08%
EPS 29.61 27.46 31.77 38.20 35.60 40.91 30.59 -2.14%
DPS 11.50 11.50 12.50 14.00 12.00 12.00 9.00 17.69%
NAPS 2.4253 2.3946 2.3225 2.3492 2.2449 2.2451 2.1447 8.51%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 58.50 57.70 59.92 64.12 64.16 65.13 61.31 -3.07%
EPS 3.29 3.05 3.53 4.24 3.96 4.55 3.40 -2.16%
DPS 1.28 1.28 1.39 1.56 1.33 1.33 1.00 17.83%
NAPS 0.2694 0.266 0.2582 0.261 0.2494 0.2495 0.2382 8.52%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.61 1.45 1.61 1.16 1.30 1.13 1.03 -
P/RPS 0.31 0.28 0.30 0.20 0.23 0.19 0.19 38.46%
P/EPS 5.44 5.28 5.07 3.04 3.65 2.76 3.37 37.48%
EY 18.39 18.94 19.73 32.93 27.39 36.20 29.70 -27.28%
DY 7.14 7.93 7.76 12.07 9.23 10.62 8.74 -12.57%
P/NAPS 0.66 0.61 0.69 0.49 0.58 0.50 0.48 23.58%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 26/11/13 23/08/13 27/05/13 25/02/13 26/11/12 27/08/12 -
Price 1.88 1.68 1.87 1.55 1.28 1.28 1.30 -
P/RPS 0.36 0.32 0.35 0.27 0.22 0.22 0.24 30.94%
P/EPS 6.35 6.12 5.89 4.06 3.60 3.13 4.25 30.59%
EY 15.75 16.35 16.99 24.64 27.81 31.96 23.53 -23.42%
DY 6.12 6.85 6.68 9.03 9.38 9.38 6.92 -7.84%
P/NAPS 0.78 0.70 0.81 0.66 0.57 0.57 0.61 17.75%

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