[LIIHEN] YoY Annualized Quarter 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- -10.93%
YoY- 66.07%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 685,262 619,806 500,714 386,408 305,352 351,228 258,198 17.64%
PBT 101,950 100,206 62,654 39,036 23,800 30,070 9,980 47.25%
Tax -24,470 -23,984 -15,844 -9,622 -6,088 -7,776 -2,498 46.22%
NP 77,480 76,222 46,810 29,414 17,712 22,294 7,482 47.58%
-
NP to SH 77,480 76,222 46,810 29,414 17,712 22,294 7,482 47.58%
-
Tax Rate 24.00% 23.93% 25.29% 24.65% 25.58% 25.86% 25.03% -
Total Cost 607,782 543,584 453,904 356,994 287,640 328,934 250,716 15.88%
-
Net Worth 277,668 242,982 205,956 153,930 139,349 128,670 114,238 15.93%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 28,800 28,800 15,600 9,000 6,600 5,999 2,997 45.75%
Div Payout % 37.17% 37.78% 33.33% 30.60% 37.26% 26.91% 40.06% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 277,668 242,982 205,956 153,930 139,349 128,670 114,238 15.93%
NOSH 180,000 180,000 60,000 60,000 60,000 59,994 59,951 20.08%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 11.31% 12.30% 9.35% 7.61% 5.80% 6.35% 2.90% -
ROE 27.90% 31.37% 22.73% 19.11% 12.71% 17.33% 6.55% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 380.70 344.34 834.52 644.01 508.92 585.43 430.68 -2.03%
EPS 43.04 42.34 78.02 49.02 29.52 37.16 12.48 22.89%
DPS 16.00 16.00 26.00 15.00 11.00 10.00 5.00 21.37%
NAPS 1.5426 1.3499 3.4326 2.5655 2.3225 2.1447 1.9055 -3.45%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 126.66 114.56 92.55 71.42 56.44 64.92 47.73 17.64%
EPS 14.32 14.09 8.65 5.44 3.27 4.12 1.38 47.63%
DPS 5.32 5.32 2.88 1.66 1.22 1.11 0.55 45.91%
NAPS 0.5132 0.4491 0.3807 0.2845 0.2576 0.2378 0.2112 15.93%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.27 3.08 4.73 2.49 1.61 1.03 1.02 -
P/RPS 0.86 0.89 0.57 0.39 0.32 0.18 0.24 23.67%
P/EPS 7.60 7.27 6.06 5.08 5.45 2.77 8.17 -1.19%
EY 13.16 13.75 16.49 19.69 18.34 36.08 12.24 1.21%
DY 4.89 5.19 5.50 6.02 6.83 9.71 4.90 -0.03%
P/NAPS 2.12 2.28 1.38 0.97 0.69 0.48 0.54 25.57%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 19/08/16 24/08/15 25/08/14 23/08/13 27/08/12 18/08/11 -
Price 3.49 3.38 5.75 2.64 1.87 1.30 0.81 -
P/RPS 0.92 0.98 0.69 0.41 0.37 0.22 0.19 30.03%
P/EPS 8.11 7.98 7.37 5.39 6.33 3.50 6.49 3.78%
EY 12.33 12.53 13.57 18.57 15.79 28.58 15.41 -3.64%
DY 4.58 4.73 4.52 5.68 5.88 7.69 6.17 -4.84%
P/NAPS 2.26 2.50 1.68 1.03 0.81 0.61 0.43 31.82%

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