[LIIHEN] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -5.4%
YoY- -17.1%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 623,460 546,822 397,928 315,876 346,482 284,559 260,692 15.62%
PBT 93,574 71,984 35,767 24,516 26,452 14,668 23,224 26.11%
Tax -20,444 -14,804 -7,565 -6,756 -5,089 -3,530 -5,657 23.85%
NP 73,130 57,180 28,202 17,760 21,363 11,138 17,567 26.80%
-
NP to SH 73,275 57,180 28,202 17,760 21,423 11,138 17,567 26.84%
-
Tax Rate 21.85% 20.57% 21.15% 27.56% 19.24% 24.07% 24.36% -
Total Cost 550,330 489,642 369,726 298,116 325,119 273,421 243,125 14.57%
-
Net Worth 264,131 229,842 190,692 145,493 134,693 120,522 112,997 15.18%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 39,600 23,993 8,700 6,898 7,200 3,899 5,999 36.92%
Div Payout % 54.04% 41.96% 30.85% 38.84% 33.61% 35.01% 34.15% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 264,131 229,842 190,692 145,493 134,693 120,522 112,997 15.18%
NOSH 180,000 180,000 60,000 59,989 60,000 59,994 59,996 20.07%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.73% 10.46% 7.09% 5.62% 6.17% 3.91% 6.74% -
ROE 27.74% 24.88% 14.79% 12.21% 15.90% 9.24% 15.55% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 346.37 303.79 663.21 526.55 577.47 474.31 434.51 -3.70%
EPS 40.71 31.77 47.00 29.54 35.71 18.56 29.28 5.64%
DPS 22.00 13.33 14.50 11.50 12.00 6.50 10.00 14.02%
NAPS 1.4674 1.2769 3.1782 2.4253 2.2449 2.0089 1.8834 -4.07%
Adjusted Per Share Value based on latest NOSH - 59,984
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 115.46 101.26 73.69 58.50 64.16 52.70 48.28 15.62%
EPS 13.57 10.59 5.22 3.29 3.97 2.06 3.25 26.86%
DPS 7.33 4.44 1.61 1.28 1.33 0.72 1.11 36.93%
NAPS 0.4891 0.4256 0.3531 0.2694 0.2494 0.2232 0.2093 15.18%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.19 2.66 2.80 1.61 1.30 0.83 1.15 -
P/RPS 0.92 0.88 0.42 0.31 0.23 0.17 0.26 23.42%
P/EPS 7.84 8.37 5.96 5.44 3.64 4.47 3.93 12.18%
EY 12.76 11.94 16.79 18.39 27.47 22.37 25.46 -10.86%
DY 6.90 5.01 5.18 7.14 9.23 7.83 8.70 -3.78%
P/NAPS 2.17 2.08 0.88 0.66 0.58 0.41 0.61 23.52%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 26/02/15 24/02/14 25/02/13 27/02/12 25/02/11 -
Price 3.52 2.59 3.78 1.88 1.28 0.85 1.16 -
P/RPS 1.02 0.85 0.57 0.36 0.22 0.18 0.27 24.77%
P/EPS 8.65 8.15 8.04 6.35 3.58 4.58 3.96 13.89%
EY 11.56 12.27 12.43 15.75 27.89 21.84 25.24 -12.19%
DY 6.25 5.15 3.84 6.12 9.38 7.65 8.62 -5.21%
P/NAPS 2.40 2.03 1.19 0.78 0.57 0.42 0.62 25.27%

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