[LIIHEN] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 3.31%
YoY- 58.8%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 717,535 623,460 546,822 397,928 315,876 346,482 284,559 16.64%
PBT 93,754 93,574 71,984 35,767 24,516 26,452 14,668 36.19%
Tax -22,198 -20,444 -14,804 -7,565 -6,756 -5,089 -3,530 35.82%
NP 71,556 73,130 57,180 28,202 17,760 21,363 11,138 36.30%
-
NP to SH 71,620 73,275 57,180 28,202 17,760 21,423 11,138 36.32%
-
Tax Rate 23.68% 21.85% 20.57% 21.15% 27.56% 19.24% 24.07% -
Total Cost 645,979 550,330 489,642 369,726 298,116 325,119 273,421 15.39%
-
Net Worth 288,900 264,131 229,842 190,692 145,493 134,693 120,522 15.67%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 36,000 39,600 23,993 8,700 6,898 7,200 3,899 44.79%
Div Payout % 50.27% 54.04% 41.96% 30.85% 38.84% 33.61% 35.01% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 288,900 264,131 229,842 190,692 145,493 134,693 120,522 15.67%
NOSH 180,000 180,000 180,000 60,000 59,989 60,000 59,994 20.07%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.97% 11.73% 10.46% 7.09% 5.62% 6.17% 3.91% -
ROE 24.79% 27.74% 24.88% 14.79% 12.21% 15.90% 9.24% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 398.63 346.37 303.79 663.21 526.55 577.47 474.31 -2.85%
EPS 39.79 40.71 31.77 47.00 29.54 35.71 18.56 13.54%
DPS 20.00 22.00 13.33 14.50 11.50 12.00 6.50 20.58%
NAPS 1.605 1.4674 1.2769 3.1782 2.4253 2.2449 2.0089 -3.66%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 132.63 115.24 101.07 73.55 58.39 64.04 52.60 16.64%
EPS 13.24 13.54 10.57 5.21 3.28 3.96 2.06 36.31%
DPS 6.65 7.32 4.44 1.61 1.28 1.33 0.72 44.79%
NAPS 0.534 0.4882 0.4248 0.3525 0.2689 0.249 0.2228 15.66%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.60 3.19 2.66 2.80 1.61 1.30 0.83 -
P/RPS 0.90 0.92 0.88 0.42 0.31 0.23 0.17 31.98%
P/EPS 9.05 7.84 8.37 5.96 5.44 3.64 4.47 12.46%
EY 11.05 12.76 11.94 16.79 18.39 27.47 22.37 -11.08%
DY 5.56 6.90 5.01 5.18 7.14 9.23 7.83 -5.54%
P/NAPS 2.24 2.17 2.08 0.88 0.66 0.58 0.41 32.67%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 22/02/17 24/02/16 26/02/15 24/02/14 25/02/13 27/02/12 -
Price 3.21 3.52 2.59 3.78 1.88 1.28 0.85 -
P/RPS 0.81 1.02 0.85 0.57 0.36 0.22 0.18 28.46%
P/EPS 8.07 8.65 8.15 8.04 6.35 3.58 4.58 9.89%
EY 12.40 11.56 12.27 12.43 15.75 27.89 21.84 -8.99%
DY 6.23 6.25 5.15 3.84 6.12 9.38 7.65 -3.36%
P/NAPS 2.00 2.40 2.03 1.19 0.78 0.57 0.42 29.67%

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