[LIIHEN] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 16.83%
YoY- 33.13%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 661,576 448,328 381,388 331,940 332,904 221,304 266,972 16.31%
PBT 111,148 55,480 43,180 32,872 24,784 11,284 38,736 19.18%
Tax -27,052 -12,504 -10,156 -7,844 -5,984 -3,032 -9,028 20.04%
NP 84,096 42,976 33,024 25,028 18,800 8,252 29,708 18.91%
-
NP to SH 84,096 42,976 33,024 25,028 18,800 8,252 29,708 18.91%
-
Tax Rate 24.34% 22.54% 23.52% 23.86% 24.14% 26.87% 23.31% -
Total Cost 577,480 405,352 348,364 306,912 314,104 213,052 237,264 15.96%
-
Net Worth 240,300 199,295 151,974 140,952 125,285 114,944 107,217 14.38%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 28,800 14,400 9,600 9,600 4,802 3,596 10,798 17.74%
Div Payout % 34.25% 33.51% 29.07% 38.36% 25.54% 43.58% 36.35% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 240,300 199,295 151,974 140,952 125,285 114,944 107,217 14.38%
NOSH 180,000 60,000 60,000 60,000 60,025 59,941 59,991 20.07%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.71% 9.59% 8.66% 7.54% 5.65% 3.73% 11.13% -
ROE 35.00% 21.56% 21.73% 17.76% 15.01% 7.18% 27.71% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 367.54 747.21 635.65 553.23 554.60 369.20 445.01 -3.13%
EPS 46.72 71.64 55.04 41.72 31.32 13.76 49.52 -0.96%
DPS 16.00 24.00 16.00 16.00 8.00 6.00 18.00 -1.94%
NAPS 1.335 3.3216 2.5329 2.3492 2.0872 1.9176 1.7872 -4.74%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 122.29 82.87 70.50 61.36 61.53 40.91 49.35 16.31%
EPS 15.54 7.94 6.10 4.63 3.47 1.53 5.49 18.91%
DPS 5.32 2.66 1.77 1.77 0.89 0.66 2.00 17.69%
NAPS 0.4442 0.3684 0.2809 0.2605 0.2316 0.2125 0.1982 14.38%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.07 4.14 1.78 1.16 0.97 1.15 1.21 -
P/RPS 0.56 0.55 0.28 0.21 0.17 0.31 0.27 12.91%
P/EPS 4.43 5.78 3.23 2.78 3.10 8.35 2.44 10.44%
EY 22.57 17.30 30.92 35.96 32.29 11.97 40.93 -9.43%
DY 7.73 5.80 8.99 13.79 8.25 5.22 14.88 -10.33%
P/NAPS 1.55 1.25 0.70 0.49 0.46 0.60 0.68 14.70%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/05/16 25/05/15 26/05/14 27/05/13 28/05/12 24/05/11 24/05/10 -
Price 2.51 4.09 1.91 1.55 1.00 1.15 1.17 -
P/RPS 0.68 0.55 0.30 0.28 0.18 0.31 0.26 17.36%
P/EPS 5.37 5.71 3.47 3.72 3.19 8.35 2.36 14.67%
EY 18.61 17.51 28.82 26.91 31.32 11.97 42.32 -12.78%
DY 6.37 5.87 8.38 10.32 8.00 5.22 15.38 -13.65%
P/NAPS 1.88 1.23 0.75 0.66 0.48 0.60 0.65 19.34%

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