[LIIHEN] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 1.17%
YoY- 28.15%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 836,621 801,219 717,535 623,460 546,822 397,928 315,876 17.61%
PBT 105,934 73,734 93,754 93,574 71,984 35,767 24,516 27.60%
Tax -26,503 -15,068 -22,198 -20,444 -14,804 -7,565 -6,756 25.57%
NP 79,431 58,666 71,556 73,130 57,180 28,202 17,760 28.34%
-
NP to SH 78,364 57,789 71,620 73,275 57,180 28,202 17,760 28.05%
-
Tax Rate 25.02% 20.44% 23.68% 21.85% 20.57% 21.15% 27.56% -
Total Cost 757,190 742,553 645,979 550,330 489,642 369,726 298,116 16.79%
-
Net Worth 374,399 309,600 288,900 264,131 229,842 190,692 145,493 17.05%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 27,900 20,700 36,000 39,600 23,993 8,700 6,898 26.21%
Div Payout % 35.60% 35.82% 50.27% 54.04% 41.96% 30.85% 38.84% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 374,399 309,600 288,900 264,131 229,842 190,692 145,493 17.05%
NOSH 180,000 180,000 180,000 180,000 180,000 60,000 59,989 20.08%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 9.49% 7.32% 9.97% 11.73% 10.46% 7.09% 5.62% -
ROE 20.93% 18.67% 24.79% 27.74% 24.88% 14.79% 12.21% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 464.79 445.12 398.63 346.37 303.79 663.21 526.55 -2.05%
EPS 43.53 32.10 39.79 40.71 31.77 47.00 29.54 6.67%
DPS 15.50 11.50 20.00 22.00 13.33 14.50 11.50 5.09%
NAPS 2.08 1.72 1.605 1.4674 1.2769 3.1782 2.4253 -2.52%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 154.64 148.10 132.63 115.24 101.07 73.55 58.39 17.61%
EPS 14.48 10.68 13.24 13.54 10.57 5.21 3.28 28.06%
DPS 5.16 3.83 6.65 7.32 4.44 1.61 1.28 26.14%
NAPS 0.692 0.5723 0.534 0.4882 0.4248 0.3525 0.2689 17.05%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.07 2.60 3.60 3.19 2.66 2.80 1.61 -
P/RPS 0.66 0.58 0.90 0.92 0.88 0.42 0.31 13.41%
P/EPS 7.05 8.10 9.05 7.84 8.37 5.96 5.44 4.41%
EY 14.18 12.35 11.05 12.76 11.94 16.79 18.39 -4.23%
DY 5.05 4.42 5.56 6.90 5.01 5.18 7.14 -5.60%
P/NAPS 1.48 1.51 2.24 2.17 2.08 0.88 0.66 14.40%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 21/02/19 22/02/18 22/02/17 24/02/16 26/02/15 24/02/14 -
Price 2.90 2.83 3.21 3.52 2.59 3.78 1.88 -
P/RPS 0.62 0.64 0.81 1.02 0.85 0.57 0.36 9.47%
P/EPS 6.66 8.81 8.07 8.65 8.15 8.04 6.35 0.79%
EY 15.01 11.34 12.40 11.56 12.27 12.43 15.75 -0.79%
DY 5.34 4.06 6.23 6.25 5.15 3.84 6.12 -2.24%
P/NAPS 1.39 1.65 2.00 2.40 2.03 1.19 0.78 10.10%

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