[LIIHEN] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 68.79%
YoY- 127.82%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 448,328 381,388 331,940 332,904 221,304 266,972 172,120 17.29%
PBT 55,480 43,180 32,872 24,784 11,284 38,736 11,496 29.98%
Tax -12,504 -10,156 -7,844 -5,984 -3,032 -9,028 -1,168 48.43%
NP 42,976 33,024 25,028 18,800 8,252 29,708 10,328 26.81%
-
NP to SH 42,976 33,024 25,028 18,800 8,252 29,708 10,328 26.81%
-
Tax Rate 22.54% 23.52% 23.86% 24.14% 26.87% 23.31% 10.16% -
Total Cost 405,352 348,364 306,912 314,104 213,052 237,264 161,792 16.53%
-
Net Worth 199,295 151,974 140,952 125,285 114,944 107,217 92,411 13.65%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 14,400 9,600 9,600 4,802 3,596 10,798 - -
Div Payout % 33.51% 29.07% 38.36% 25.54% 43.58% 36.35% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 199,295 151,974 140,952 125,285 114,944 107,217 92,411 13.65%
NOSH 60,000 60,000 60,000 60,025 59,941 59,991 60,046 -0.01%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 9.59% 8.66% 7.54% 5.65% 3.73% 11.13% 6.00% -
ROE 21.56% 21.73% 17.76% 15.01% 7.18% 27.71% 11.18% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 747.21 635.65 553.23 554.60 369.20 445.01 286.64 17.30%
EPS 71.64 55.04 41.72 31.32 13.76 49.52 17.20 26.83%
DPS 24.00 16.00 16.00 8.00 6.00 18.00 0.00 -
NAPS 3.3216 2.5329 2.3492 2.0872 1.9176 1.7872 1.539 13.67%
Adjusted Per Share Value based on latest NOSH - 60,025
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 82.87 70.50 61.36 61.53 40.91 49.35 31.81 17.29%
EPS 7.94 6.10 4.63 3.47 1.53 5.49 1.91 26.78%
DPS 2.66 1.77 1.77 0.89 0.66 2.00 0.00 -
NAPS 0.3684 0.2809 0.2605 0.2316 0.2125 0.1982 0.1708 13.66%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 4.14 1.78 1.16 0.97 1.15 1.21 0.46 -
P/RPS 0.55 0.28 0.21 0.17 0.31 0.27 0.16 22.83%
P/EPS 5.78 3.23 2.78 3.10 8.35 2.44 2.67 13.73%
EY 17.30 30.92 35.96 32.29 11.97 40.93 37.39 -12.04%
DY 5.80 8.99 13.79 8.25 5.22 14.88 0.00 -
P/NAPS 1.25 0.70 0.49 0.46 0.60 0.68 0.30 26.83%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 26/05/14 27/05/13 28/05/12 24/05/11 24/05/10 27/05/09 -
Price 4.09 1.91 1.55 1.00 1.15 1.17 0.47 -
P/RPS 0.55 0.30 0.28 0.18 0.31 0.26 0.16 22.83%
P/EPS 5.71 3.47 3.72 3.19 8.35 2.36 2.73 13.08%
EY 17.51 28.82 26.91 31.32 11.97 42.32 36.60 -11.55%
DY 5.87 8.38 10.32 8.00 5.22 15.38 0.00 -
P/NAPS 1.23 0.75 0.66 0.48 0.60 0.65 0.31 25.80%

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