[LIIHEN] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 117.84%
YoY- 59.14%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 384,171 342,631 309,903 250,357 193,204 152,676 175,614 13.92%
PBT 28,374 50,975 50,103 31,327 19,518 11,900 15,035 11.16%
Tax -7,144 -12,235 -11,992 -7,922 -4,811 -3,044 -3,888 10.66%
NP 21,230 38,740 38,111 23,405 14,707 8,856 11,147 11.32%
-
NP to SH 21,026 38,740 38,111 23,405 14,707 8,856 11,147 11.15%
-
Tax Rate 25.18% 24.00% 23.93% 25.29% 24.65% 25.58% 25.86% -
Total Cost 362,941 303,891 271,792 226,952 178,497 143,820 164,467 14.09%
-
Net Worth 290,897 277,668 242,982 205,956 153,930 139,349 128,670 14.55%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 10,800 14,400 14,400 7,800 4,500 3,300 2,999 23.79%
Div Payout % 51.36% 37.17% 37.78% 33.33% 30.60% 37.26% 26.91% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 290,897 277,668 242,982 205,956 153,930 139,349 128,670 14.55%
NOSH 180,000 180,000 180,000 60,000 60,000 60,000 59,994 20.08%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.53% 11.31% 12.30% 9.35% 7.61% 5.80% 6.35% -
ROE 7.23% 13.95% 15.68% 11.36% 9.55% 6.36% 8.66% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 213.43 190.35 172.17 417.26 322.01 254.46 292.72 -5.12%
EPS 11.68 21.52 21.17 39.01 24.51 14.76 18.58 -7.44%
DPS 6.00 8.00 8.00 13.00 7.50 5.50 5.00 3.08%
NAPS 1.6161 1.5426 1.3499 3.4326 2.5655 2.3225 2.1447 -4.60%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 71.01 63.33 57.28 46.28 35.71 28.22 32.46 13.92%
EPS 3.89 7.16 7.04 4.33 2.72 1.64 2.06 11.17%
DPS 2.00 2.66 2.66 1.44 0.83 0.61 0.55 23.99%
NAPS 0.5377 0.5132 0.4491 0.3807 0.2845 0.2576 0.2378 14.55%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.41 3.27 3.08 4.73 2.49 1.61 1.03 -
P/RPS 1.13 1.72 1.79 1.13 0.77 0.63 0.35 21.56%
P/EPS 20.63 15.19 14.55 12.13 10.16 10.91 5.54 24.48%
EY 4.85 6.58 6.87 8.25 9.84 9.17 18.04 -19.65%
DY 2.49 2.45 2.60 2.75 3.01 3.42 4.85 -10.51%
P/NAPS 1.49 2.12 2.28 1.38 0.97 0.69 0.48 20.76%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 24/08/17 19/08/16 24/08/15 25/08/14 23/08/13 27/08/12 -
Price 2.89 3.49 3.38 5.75 2.64 1.87 1.30 -
P/RPS 1.35 1.83 1.96 1.38 0.82 0.73 0.44 20.53%
P/EPS 24.74 16.22 15.96 14.74 10.77 12.67 7.00 23.40%
EY 4.04 6.17 6.26 6.78 9.28 7.89 14.29 -18.97%
DY 2.08 2.29 2.37 2.26 2.84 2.94 3.85 -9.74%
P/NAPS 1.79 2.26 2.50 1.68 1.03 0.81 0.61 19.64%

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