[LIIHEN] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -4.98%
YoY- 39.76%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 812,796 779,204 710,168 606,604 526,141 393,266 309,516 17.44%
PBT 103,257 65,158 102,076 95,140 67,000 36,193 25,130 26.54%
Tax -25,472 -15,746 -24,466 -22,713 -15,177 -8,894 -6,357 26.01%
NP 77,785 49,412 77,609 72,426 51,822 27,298 18,773 26.72%
-
NP to SH 76,401 48,389 77,609 72,426 51,822 27,298 18,773 26.34%
-
Tax Rate 24.67% 24.17% 23.97% 23.87% 22.65% 24.57% 25.30% -
Total Cost 735,010 729,792 632,558 534,177 474,318 365,968 290,742 16.70%
-
Net Worth 361,799 295,199 282,743 251,981 217,223 157,596 143,675 16.63%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 26,400 21,600 28,800 28,800 17,592 8,800 6,799 25.35%
Div Payout % 34.55% 44.64% 37.11% 39.76% 33.95% 32.24% 36.22% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 361,799 295,199 282,743 251,981 217,223 157,596 143,675 16.63%
NOSH 180,000 180,000 180,000 180,000 60,000 60,000 60,000 20.08%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 9.57% 6.34% 10.93% 11.94% 9.85% 6.94% 6.07% -
ROE 21.12% 16.39% 27.45% 28.74% 23.86% 17.32% 13.07% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 451.55 432.89 394.54 337.00 292.30 655.44 515.86 -2.19%
EPS 42.44 26.88 43.12 40.24 28.79 45.49 31.29 5.20%
DPS 14.67 12.00 16.00 16.00 9.77 14.67 11.33 4.39%
NAPS 2.01 1.64 1.5708 1.3999 1.2068 2.6266 2.3946 -2.87%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 150.24 144.03 131.27 112.12 97.25 72.69 57.21 17.45%
EPS 14.12 8.94 14.35 13.39 9.58 5.05 3.47 26.33%
DPS 4.88 3.99 5.32 5.32 3.25 1.63 1.26 25.30%
NAPS 0.6688 0.5456 0.5226 0.4658 0.4015 0.2913 0.2656 16.63%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.13 3.01 3.68 3.10 7.15 2.55 1.45 -
P/RPS 0.69 0.70 0.93 0.92 2.45 0.39 0.28 16.21%
P/EPS 7.37 11.20 8.54 7.70 24.83 5.60 4.63 8.05%
EY 13.56 8.93 11.72 12.98 4.03 17.84 21.58 -7.44%
DY 4.69 3.99 4.35 5.16 1.37 5.75 7.82 -8.16%
P/NAPS 1.56 1.84 2.34 2.21 5.92 0.97 0.61 16.93%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 22/11/18 23/11/17 25/11/16 20/11/15 21/11/14 26/11/13 -
Price 3.14 3.25 3.60 3.18 2.87 2.87 1.68 -
P/RPS 0.70 0.75 0.91 0.94 0.98 0.44 0.33 13.34%
P/EPS 7.40 12.09 8.35 7.90 9.97 6.31 5.37 5.48%
EY 13.52 8.27 11.98 12.65 10.03 15.85 18.62 -5.19%
DY 4.67 3.69 4.44 5.03 3.41 5.11 6.75 -5.95%
P/NAPS 1.56 1.98 2.29 2.27 2.38 1.09 0.70 14.28%

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