[LIIHEN] YoY Annualized Quarter 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- 8.92%
YoY- 59.14%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 768,342 685,262 619,806 500,714 386,408 305,352 351,228 13.92%
PBT 56,748 101,950 100,206 62,654 39,036 23,800 30,070 11.16%
Tax -14,288 -24,470 -23,984 -15,844 -9,622 -6,088 -7,776 10.66%
NP 42,460 77,480 76,222 46,810 29,414 17,712 22,294 11.32%
-
NP to SH 42,052 77,480 76,222 46,810 29,414 17,712 22,294 11.15%
-
Tax Rate 25.18% 24.00% 23.93% 25.29% 24.65% 25.58% 25.86% -
Total Cost 725,882 607,782 543,584 453,904 356,994 287,640 328,934 14.09%
-
Net Worth 290,897 277,668 242,982 205,956 153,930 139,349 128,670 14.55%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 21,600 28,800 28,800 15,600 9,000 6,600 5,999 23.79%
Div Payout % 51.36% 37.17% 37.78% 33.33% 30.60% 37.26% 26.91% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 290,897 277,668 242,982 205,956 153,930 139,349 128,670 14.55%
NOSH 180,000 180,000 180,000 60,000 60,000 60,000 59,994 20.08%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.53% 11.31% 12.30% 9.35% 7.61% 5.80% 6.35% -
ROE 14.46% 27.90% 31.37% 22.73% 19.11% 12.71% 17.33% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 426.86 380.70 344.34 834.52 644.01 508.92 585.43 -5.12%
EPS 23.36 43.04 42.34 78.02 49.02 29.52 37.16 -7.44%
DPS 12.00 16.00 16.00 26.00 15.00 11.00 10.00 3.08%
NAPS 1.6161 1.5426 1.3499 3.4326 2.5655 2.3225 2.1447 -4.60%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 142.29 126.90 114.78 92.72 71.56 56.55 65.04 13.93%
EPS 7.79 14.35 14.12 8.67 5.45 3.28 4.13 11.15%
DPS 4.00 5.33 5.33 2.89 1.67 1.22 1.11 23.80%
NAPS 0.5387 0.5142 0.45 0.3814 0.2851 0.2581 0.2383 14.55%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.41 3.27 3.08 4.73 2.49 1.61 1.03 -
P/RPS 0.56 0.86 0.89 0.57 0.39 0.32 0.18 20.81%
P/EPS 10.32 7.60 7.27 6.06 5.08 5.45 2.77 24.49%
EY 9.69 13.16 13.75 16.49 19.69 18.34 36.08 -19.66%
DY 4.98 4.89 5.19 5.50 6.02 6.83 9.71 -10.52%
P/NAPS 1.49 2.12 2.28 1.38 0.97 0.69 0.48 20.76%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 24/08/17 19/08/16 24/08/15 25/08/14 23/08/13 27/08/12 -
Price 2.89 3.49 3.38 5.75 2.64 1.87 1.30 -
P/RPS 0.68 0.92 0.98 0.69 0.41 0.37 0.22 20.68%
P/EPS 12.37 8.11 7.98 7.37 5.39 6.33 3.50 23.40%
EY 8.08 12.33 12.53 13.57 18.57 15.79 28.58 -18.97%
DY 4.15 4.58 4.73 4.52 5.68 5.88 7.69 -9.76%
P/NAPS 1.79 2.26 2.50 1.68 1.03 0.81 0.61 19.64%

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