[LIIHEN] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 13.46%
YoY- 254.4%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 526,141 393,266 309,516 356,072 266,560 265,104 218,876 15.73%
PBT 67,000 36,193 25,130 33,849 10,645 30,452 26,060 17.03%
Tax -15,177 -8,894 -6,357 -8,554 -3,508 -7,474 -6,052 16.55%
NP 51,822 27,298 18,773 25,294 7,137 22,977 20,008 17.18%
-
NP to SH 51,822 27,298 18,773 25,294 7,137 22,977 20,008 17.18%
-
Tax Rate 22.65% 24.57% 25.30% 25.27% 32.95% 24.54% 23.22% -
Total Cost 474,318 365,968 290,742 330,777 259,422 242,126 198,868 15.58%
-
Net Worth 217,223 157,596 143,675 134,706 115,371 113,742 104,927 12.88%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 17,592 8,800 6,799 7,200 2,800 8,000 3,599 30.25%
Div Payout % 33.95% 32.24% 36.22% 28.46% 39.24% 34.82% 17.99% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 217,223 157,596 143,675 134,706 115,371 113,742 104,927 12.88%
NOSH 60,000 60,000 60,000 60,000 60,011 60,003 59,999 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 9.85% 6.94% 6.07% 7.10% 2.68% 8.67% 9.14% -
ROE 23.86% 17.32% 13.07% 18.78% 6.19% 20.20% 19.07% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 292.30 655.44 515.86 593.45 444.18 441.81 364.79 -3.62%
EPS 28.79 45.49 31.29 42.16 11.89 38.29 33.35 -2.41%
DPS 9.77 14.67 11.33 12.00 4.67 13.33 6.00 8.46%
NAPS 1.2068 2.6266 2.3946 2.2451 1.9225 1.8956 1.7488 -5.99%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 97.43 72.83 57.32 65.94 49.36 49.09 40.53 15.73%
EPS 9.60 5.06 3.48 4.68 1.32 4.26 3.71 17.16%
DPS 3.26 1.63 1.26 1.33 0.52 1.48 0.67 30.15%
NAPS 0.4023 0.2918 0.2661 0.2495 0.2137 0.2106 0.1943 12.89%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 7.15 2.55 1.45 1.13 0.72 1.13 0.81 -
P/RPS 2.45 0.39 0.28 0.19 0.16 0.26 0.22 49.40%
P/EPS 24.83 5.60 4.63 2.68 6.05 2.95 2.43 47.28%
EY 4.03 17.84 21.58 37.31 16.52 33.89 41.17 -32.10%
DY 1.37 5.75 7.82 10.62 6.48 11.80 7.41 -24.51%
P/NAPS 5.92 0.97 0.61 0.50 0.37 0.60 0.46 53.05%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 21/11/14 26/11/13 26/11/12 23/11/11 24/11/10 23/11/09 -
Price 2.87 2.87 1.68 1.28 0.84 1.22 0.92 -
P/RPS 0.98 0.44 0.33 0.22 0.19 0.28 0.25 25.55%
P/EPS 9.97 6.31 5.37 3.04 7.06 3.19 2.76 23.85%
EY 10.03 15.85 18.62 32.94 14.16 31.39 36.25 -19.26%
DY 3.41 5.11 6.75 9.38 5.56 10.93 6.52 -10.23%
P/NAPS 2.38 1.09 0.70 0.57 0.44 0.64 0.53 28.43%

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