[LIIHEN] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -29.23%
YoY- -20.55%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 619,806 500,714 386,408 305,352 351,228 258,198 276,626 14.37%
PBT 100,206 62,654 39,036 23,800 30,070 9,980 36,190 18.48%
Tax -23,984 -15,844 -9,622 -6,088 -7,776 -2,498 -8,942 17.85%
NP 76,222 46,810 29,414 17,712 22,294 7,482 27,248 18.68%
-
NP to SH 76,222 46,810 29,414 17,712 22,294 7,482 27,248 18.68%
-
Tax Rate 23.93% 25.29% 24.65% 25.58% 25.86% 25.03% 24.71% -
Total Cost 543,584 453,904 356,994 287,640 328,934 250,716 249,378 13.85%
-
Net Worth 242,982 205,956 153,930 139,349 128,670 114,238 113,407 13.52%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 28,800 15,600 9,000 6,600 5,999 2,997 6,599 27.80%
Div Payout % 37.78% 33.33% 30.60% 37.26% 26.91% 40.06% 24.22% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 242,982 205,956 153,930 139,349 128,670 114,238 113,407 13.52%
NOSH 180,000 60,000 60,000 60,000 59,994 59,951 59,991 20.07%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.30% 9.35% 7.61% 5.80% 6.35% 2.90% 9.85% -
ROE 31.37% 22.73% 19.11% 12.71% 17.33% 6.55% 24.03% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 344.34 834.52 644.01 508.92 585.43 430.68 461.11 -4.74%
EPS 42.34 78.02 49.02 29.52 37.16 12.48 45.42 -1.16%
DPS 16.00 26.00 15.00 11.00 10.00 5.00 11.00 6.43%
NAPS 1.3499 3.4326 2.5655 2.3225 2.1447 1.9055 1.8904 -5.45%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 114.78 92.72 71.56 56.55 65.04 47.81 51.23 14.37%
EPS 14.12 8.67 5.45 3.28 4.13 1.39 5.05 18.67%
DPS 5.33 2.89 1.67 1.22 1.11 0.56 1.22 27.82%
NAPS 0.45 0.3814 0.2851 0.2581 0.2383 0.2116 0.21 13.53%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.08 4.73 2.49 1.61 1.03 1.02 1.21 -
P/RPS 0.89 0.57 0.39 0.32 0.18 0.24 0.26 22.74%
P/EPS 7.27 6.06 5.08 5.45 2.77 8.17 2.66 18.22%
EY 13.75 16.49 19.69 18.34 36.08 12.24 37.54 -15.40%
DY 5.19 5.50 6.02 6.83 9.71 4.90 9.09 -8.90%
P/NAPS 2.28 1.38 0.97 0.69 0.48 0.54 0.64 23.55%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 24/08/15 25/08/14 23/08/13 27/08/12 18/08/11 23/08/10 -
Price 3.38 5.75 2.64 1.87 1.30 0.81 1.39 -
P/RPS 0.98 0.69 0.41 0.37 0.22 0.19 0.30 21.78%
P/EPS 7.98 7.37 5.39 6.33 3.50 6.49 3.06 17.30%
EY 12.53 13.57 18.57 15.79 28.58 15.41 32.68 -14.75%
DY 4.73 4.52 5.68 5.88 7.69 6.17 7.91 -8.20%
P/NAPS 2.50 1.68 1.03 0.81 0.61 0.43 0.74 22.47%

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