[LIIHEN] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 39.21%
YoY- 45.41%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 532,626 454,953 394,606 294,950 232,137 267,054 199,920 17.72%
PBT 76,557 71,355 50,250 27,145 18,848 25,387 7,984 45.70%
Tax -18,350 -17,035 -11,383 -6,671 -4,768 -6,416 -2,631 38.18%
NP 58,207 54,320 38,867 20,474 14,080 18,971 5,353 48.78%
-
NP to SH 58,207 54,320 38,867 20,474 14,080 18,971 5,353 48.78%
-
Tax Rate 23.97% 23.87% 22.65% 24.58% 25.30% 25.27% 32.95% -
Total Cost 474,419 400,633 355,739 274,476 218,057 248,083 194,567 15.99%
-
Net Worth 282,743 251,981 217,223 157,596 143,675 134,706 115,371 16.09%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 21,600 21,600 13,193 6,600 5,100 5,400 2,100 47.41%
Div Payout % 37.11% 39.76% 33.95% 32.24% 36.22% 28.46% 39.24% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 282,743 251,981 217,223 157,596 143,675 134,706 115,371 16.09%
NOSH 180,000 180,000 60,000 60,000 60,000 60,000 60,011 20.06%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 10.93% 11.94% 9.85% 6.94% 6.07% 7.10% 2.68% -
ROE 20.59% 21.56% 17.89% 12.99% 9.80% 14.08% 4.64% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 295.90 252.75 219.23 491.58 386.90 445.09 333.14 -1.95%
EPS 32.34 30.18 21.59 34.12 23.47 31.62 8.92 23.92%
DPS 12.00 12.00 7.33 11.00 8.50 9.00 3.50 22.77%
NAPS 1.5708 1.3999 1.2068 2.6266 2.3946 2.2451 1.9225 -3.30%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 98.63 84.25 73.08 54.62 42.99 49.45 37.02 17.72%
EPS 10.78 10.06 7.20 3.79 2.61 3.51 0.99 48.82%
DPS 4.00 4.00 2.44 1.22 0.94 1.00 0.39 47.34%
NAPS 0.5236 0.4666 0.4023 0.2918 0.2661 0.2495 0.2137 16.09%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.68 3.10 7.15 2.55 1.45 1.13 0.72 -
P/RPS 1.24 1.23 3.26 0.52 0.37 0.25 0.22 33.36%
P/EPS 11.38 10.27 33.11 7.47 6.18 3.57 8.07 5.89%
EY 8.79 9.73 3.02 13.38 16.18 27.98 12.39 -5.55%
DY 3.26 3.87 1.03 4.31 5.86 7.96 4.86 -6.43%
P/NAPS 2.34 2.21 5.92 0.97 0.61 0.50 0.37 35.95%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 25/11/16 20/11/15 21/11/14 26/11/13 26/11/12 23/11/11 -
Price 3.60 3.18 2.87 2.87 1.68 1.28 0.84 -
P/RPS 1.22 1.26 1.31 0.58 0.43 0.29 0.25 30.20%
P/EPS 11.13 10.54 13.29 8.41 7.16 4.05 9.42 2.81%
EY 8.98 9.49 7.52 11.89 13.97 24.70 10.62 -2.75%
DY 3.33 3.77 2.55 3.83 5.06 7.03 4.17 -3.67%
P/NAPS 2.29 2.27 2.38 1.09 0.70 0.57 0.44 31.60%

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