[LIIHEN] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 52.39%
YoY- 30.14%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 775,056 692,088 661,576 448,328 381,388 331,940 332,904 15.11%
PBT 44,564 115,716 111,148 55,480 43,180 32,872 24,784 10.26%
Tax -12,028 -27,240 -27,052 -12,504 -10,156 -7,844 -5,984 12.33%
NP 32,536 88,476 84,096 42,976 33,024 25,028 18,800 9.56%
-
NP to SH 32,536 88,476 84,096 42,976 33,024 25,028 18,800 9.56%
-
Tax Rate 26.99% 23.54% 24.34% 22.54% 23.52% 23.86% 24.14% -
Total Cost 742,520 603,612 577,480 405,352 348,364 306,912 314,104 15.41%
-
Net Worth 281,790 268,254 240,300 199,295 151,974 140,952 125,285 14.45%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 18,000 28,800 28,800 14,400 9,600 9,600 4,802 24.62%
Div Payout % 55.32% 32.55% 34.25% 33.51% 29.07% 38.36% 25.54% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 281,790 268,254 240,300 199,295 151,974 140,952 125,285 14.45%
NOSH 180,000 180,000 180,000 60,000 60,000 60,000 60,025 20.07%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.20% 12.78% 12.71% 9.59% 8.66% 7.54% 5.65% -
ROE 11.55% 32.98% 35.00% 21.56% 21.73% 17.76% 15.01% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 430.59 384.49 367.54 747.21 635.65 553.23 554.60 -4.12%
EPS 18.08 49.16 46.72 71.64 55.04 41.72 31.32 -8.74%
DPS 10.00 16.00 16.00 24.00 16.00 16.00 8.00 3.78%
NAPS 1.5655 1.4903 1.335 3.3216 2.5329 2.3492 2.0872 -4.67%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 143.53 128.16 122.51 83.02 70.63 61.47 61.65 15.11%
EPS 6.03 16.38 15.57 7.96 6.12 4.63 3.48 9.59%
DPS 3.33 5.33 5.33 2.67 1.78 1.78 0.89 24.58%
NAPS 0.5218 0.4968 0.445 0.3691 0.2814 0.261 0.232 14.45%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.67 3.17 2.07 4.14 1.78 1.16 0.97 -
P/RPS 0.62 0.82 0.56 0.55 0.28 0.21 0.17 24.05%
P/EPS 14.77 6.45 4.43 5.78 3.23 2.78 3.10 29.70%
EY 6.77 15.51 22.57 17.30 30.92 35.96 32.29 -22.91%
DY 3.75 5.05 7.73 5.80 8.99 13.79 8.25 -12.30%
P/NAPS 1.71 2.13 1.55 1.25 0.70 0.49 0.46 24.45%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 23/05/17 20/05/16 25/05/15 26/05/14 27/05/13 28/05/12 -
Price 2.65 3.20 2.51 4.09 1.91 1.55 1.00 -
P/RPS 0.62 0.83 0.68 0.55 0.30 0.28 0.18 22.87%
P/EPS 14.66 6.51 5.37 5.71 3.47 3.72 3.19 28.92%
EY 6.82 15.36 18.61 17.51 28.82 26.91 31.32 -22.42%
DY 3.77 5.00 6.37 5.87 8.38 10.32 8.00 -11.78%
P/NAPS 1.69 2.15 1.88 1.23 0.75 0.66 0.48 23.32%

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