[LIIHEN] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
21-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 10.71%
YoY- 89.84%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 779,204 710,168 606,604 526,141 393,266 309,516 356,072 13.93%
PBT 65,158 102,076 95,140 67,000 36,193 25,130 33,849 11.52%
Tax -15,746 -24,466 -22,713 -15,177 -8,894 -6,357 -8,554 10.69%
NP 49,412 77,609 72,426 51,822 27,298 18,773 25,294 11.80%
-
NP to SH 48,389 77,609 72,426 51,822 27,298 18,773 25,294 11.41%
-
Tax Rate 24.17% 23.97% 23.87% 22.65% 24.57% 25.30% 25.27% -
Total Cost 729,792 632,558 534,177 474,318 365,968 290,742 330,777 14.09%
-
Net Worth 295,199 282,743 251,981 217,223 157,596 143,675 134,706 13.96%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 21,600 28,800 28,800 17,592 8,800 6,799 7,200 20.08%
Div Payout % 44.64% 37.11% 39.76% 33.95% 32.24% 36.22% 28.46% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 295,199 282,743 251,981 217,223 157,596 143,675 134,706 13.96%
NOSH 180,000 180,000 180,000 60,000 60,000 60,000 60,000 20.08%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.34% 10.93% 11.94% 9.85% 6.94% 6.07% 7.10% -
ROE 16.39% 27.45% 28.74% 23.86% 17.32% 13.07% 18.78% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 432.89 394.54 337.00 292.30 655.44 515.86 593.45 -5.11%
EPS 26.88 43.12 40.24 28.79 45.49 31.29 42.16 -7.22%
DPS 12.00 16.00 16.00 9.77 14.67 11.33 12.00 0.00%
NAPS 1.64 1.5708 1.3999 1.2068 2.6266 2.3946 2.2451 -5.09%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 144.03 131.27 112.12 97.25 72.69 57.21 65.82 13.93%
EPS 8.94 14.35 13.39 9.58 5.05 3.47 4.68 11.38%
DPS 3.99 5.32 5.32 3.25 1.63 1.26 1.33 20.08%
NAPS 0.5456 0.5226 0.4658 0.4015 0.2913 0.2656 0.249 13.96%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.01 3.68 3.10 7.15 2.55 1.45 1.13 -
P/RPS 0.70 0.93 0.92 2.45 0.39 0.28 0.19 24.26%
P/EPS 11.20 8.54 7.70 24.83 5.60 4.63 2.68 26.90%
EY 8.93 11.72 12.98 4.03 17.84 21.58 37.31 -21.19%
DY 3.99 4.35 5.16 1.37 5.75 7.82 10.62 -15.04%
P/NAPS 1.84 2.34 2.21 5.92 0.97 0.61 0.50 24.24%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 23/11/17 25/11/16 20/11/15 21/11/14 26/11/13 26/11/12 -
Price 3.25 3.60 3.18 2.87 2.87 1.68 1.28 -
P/RPS 0.75 0.91 0.94 0.98 0.44 0.33 0.22 22.66%
P/EPS 12.09 8.35 7.90 9.97 6.31 5.37 3.04 25.85%
EY 8.27 11.98 12.65 10.03 15.85 18.62 32.94 -20.56%
DY 3.69 4.44 5.03 3.41 5.11 6.75 9.38 -14.39%
P/NAPS 1.98 2.29 2.27 2.38 1.09 0.70 0.57 23.05%

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