[LIIHEN] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 70.19%
YoY- 254.4%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 394,606 294,950 232,137 267,054 199,920 198,828 164,157 15.73%
PBT 50,250 27,145 18,848 25,387 7,984 22,839 19,545 17.03%
Tax -11,383 -6,671 -4,768 -6,416 -2,631 -5,606 -4,539 16.55%
NP 38,867 20,474 14,080 18,971 5,353 17,233 15,006 17.18%
-
NP to SH 38,867 20,474 14,080 18,971 5,353 17,233 15,006 17.18%
-
Tax Rate 22.65% 24.58% 25.30% 25.27% 32.95% 24.55% 23.22% -
Total Cost 355,739 274,476 218,057 248,083 194,567 181,595 149,151 15.58%
-
Net Worth 217,223 157,596 143,675 134,706 115,371 113,742 104,928 12.88%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 13,193 6,600 5,100 5,400 2,100 6,000 2,699 30.25%
Div Payout % 33.95% 32.24% 36.22% 28.46% 39.24% 34.82% 17.99% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 217,223 157,596 143,675 134,706 115,371 113,742 104,928 12.88%
NOSH 60,000 60,000 60,000 60,000 60,011 60,003 59,999 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 9.85% 6.94% 6.07% 7.10% 2.68% 8.67% 9.14% -
ROE 17.89% 12.99% 9.80% 14.08% 4.64% 15.15% 14.30% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 219.23 491.58 386.90 445.09 333.14 331.36 273.60 -3.62%
EPS 21.59 34.12 23.47 31.62 8.92 28.72 25.01 -2.41%
DPS 7.33 11.00 8.50 9.00 3.50 10.00 4.50 8.46%
NAPS 1.2068 2.6266 2.3946 2.2451 1.9225 1.8956 1.7488 -5.99%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 73.08 54.62 42.99 49.45 37.02 36.82 30.40 15.73%
EPS 7.20 3.79 2.61 3.51 0.99 3.19 2.78 17.17%
DPS 2.44 1.22 0.94 1.00 0.39 1.11 0.50 30.22%
NAPS 0.4023 0.2918 0.2661 0.2495 0.2137 0.2106 0.1943 12.89%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 7.15 2.55 1.45 1.13 0.72 1.13 0.81 -
P/RPS 3.26 0.52 0.37 0.25 0.22 0.34 0.30 48.80%
P/EPS 33.11 7.47 6.18 3.57 8.07 3.93 3.24 47.28%
EY 3.02 13.38 16.18 27.98 12.39 25.42 30.88 -32.11%
DY 1.03 4.31 5.86 7.96 4.86 8.85 5.56 -24.48%
P/NAPS 5.92 0.97 0.61 0.50 0.37 0.60 0.46 53.05%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 21/11/14 26/11/13 26/11/12 23/11/11 24/11/10 23/11/09 -
Price 2.87 2.87 1.68 1.28 0.84 1.22 0.92 -
P/RPS 1.31 0.58 0.43 0.29 0.25 0.37 0.34 25.19%
P/EPS 13.29 8.41 7.16 4.05 9.42 4.25 3.68 23.85%
EY 7.52 11.89 13.97 24.70 10.62 23.54 27.18 -19.26%
DY 2.55 3.83 5.06 7.03 4.17 8.20 4.89 -10.27%
P/NAPS 2.38 1.09 0.70 0.57 0.44 0.64 0.53 28.43%

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