[LIIHEN] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
21-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 66.06%
YoY- 89.84%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 584,403 532,626 454,953 394,606 294,950 232,137 267,054 13.93%
PBT 48,869 76,557 71,355 50,250 27,145 18,848 25,387 11.52%
Tax -11,810 -18,350 -17,035 -11,383 -6,671 -4,768 -6,416 10.69%
NP 37,059 58,207 54,320 38,867 20,474 14,080 18,971 11.80%
-
NP to SH 36,292 58,207 54,320 38,867 20,474 14,080 18,971 11.41%
-
Tax Rate 24.17% 23.97% 23.87% 22.65% 24.58% 25.30% 25.27% -
Total Cost 547,344 474,419 400,633 355,739 274,476 218,057 248,083 14.09%
-
Net Worth 295,199 282,743 251,981 217,223 157,596 143,675 134,706 13.96%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 16,200 21,600 21,600 13,193 6,600 5,100 5,400 20.08%
Div Payout % 44.64% 37.11% 39.76% 33.95% 32.24% 36.22% 28.46% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 295,199 282,743 251,981 217,223 157,596 143,675 134,706 13.96%
NOSH 180,000 180,000 180,000 60,000 60,000 60,000 60,000 20.08%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.34% 10.93% 11.94% 9.85% 6.94% 6.07% 7.10% -
ROE 12.29% 20.59% 21.56% 17.89% 12.99% 9.80% 14.08% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 324.67 295.90 252.75 219.23 491.58 386.90 445.09 -5.11%
EPS 20.16 32.34 30.18 21.59 34.12 23.47 31.62 -7.22%
DPS 9.00 12.00 12.00 7.33 11.00 8.50 9.00 0.00%
NAPS 1.64 1.5708 1.3999 1.2068 2.6266 2.3946 2.2451 -5.09%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 108.02 98.45 84.09 72.94 54.52 42.91 49.36 13.93%
EPS 6.71 10.76 10.04 7.18 3.78 2.60 3.51 11.39%
DPS 2.99 3.99 3.99 2.44 1.22 0.94 1.00 20.01%
NAPS 0.5456 0.5226 0.4658 0.4015 0.2913 0.2656 0.249 13.96%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.01 3.68 3.10 7.15 2.55 1.45 1.13 -
P/RPS 0.93 1.24 1.23 3.26 0.52 0.37 0.25 24.46%
P/EPS 14.93 11.38 10.27 33.11 7.47 6.18 3.57 26.91%
EY 6.70 8.79 9.73 3.02 13.38 16.18 27.98 -21.18%
DY 2.99 3.26 3.87 1.03 4.31 5.86 7.96 -15.05%
P/NAPS 1.84 2.34 2.21 5.92 0.97 0.61 0.50 24.24%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 23/11/17 25/11/16 20/11/15 21/11/14 26/11/13 26/11/12 -
Price 3.25 3.60 3.18 2.87 2.87 1.68 1.28 -
P/RPS 1.00 1.22 1.26 1.31 0.58 0.43 0.29 22.90%
P/EPS 16.12 11.13 10.54 13.29 8.41 7.16 4.05 25.87%
EY 6.20 8.98 9.49 7.52 11.89 13.97 24.70 -20.56%
DY 2.77 3.33 3.77 2.55 3.83 5.06 7.03 -14.37%
P/NAPS 1.98 2.29 2.27 2.38 1.09 0.70 0.57 23.05%

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