[LIIHEN] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 42.53%
YoY- 39.76%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 609,597 584,403 532,626 454,953 394,606 294,950 232,137 17.44%
PBT 77,443 48,869 76,557 71,355 50,250 27,145 18,848 26.54%
Tax -19,104 -11,810 -18,350 -17,035 -11,383 -6,671 -4,768 26.01%
NP 58,339 37,059 58,207 54,320 38,867 20,474 14,080 26.72%
-
NP to SH 57,301 36,292 58,207 54,320 38,867 20,474 14,080 26.34%
-
Tax Rate 24.67% 24.17% 23.97% 23.87% 22.65% 24.58% 25.30% -
Total Cost 551,258 547,344 474,419 400,633 355,739 274,476 218,057 16.70%
-
Net Worth 361,799 295,199 282,743 251,981 217,223 157,596 143,675 16.63%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 19,800 16,200 21,600 21,600 13,193 6,600 5,100 25.35%
Div Payout % 34.55% 44.64% 37.11% 39.76% 33.95% 32.24% 36.22% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 361,799 295,199 282,743 251,981 217,223 157,596 143,675 16.63%
NOSH 180,000 180,000 180,000 180,000 60,000 60,000 60,000 20.08%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 9.57% 6.34% 10.93% 11.94% 9.85% 6.94% 6.07% -
ROE 15.84% 12.29% 20.59% 21.56% 17.89% 12.99% 9.80% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 338.67 324.67 295.90 252.75 219.23 491.58 386.90 -2.19%
EPS 31.83 20.16 32.34 30.18 21.59 34.12 23.47 5.20%
DPS 11.00 9.00 12.00 12.00 7.33 11.00 8.50 4.38%
NAPS 2.01 1.64 1.5708 1.3999 1.2068 2.6266 2.3946 -2.87%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 112.89 108.22 98.63 84.25 73.08 54.62 42.99 17.44%
EPS 10.61 6.72 10.78 10.06 7.20 3.79 2.61 26.31%
DPS 3.67 3.00 4.00 4.00 2.44 1.22 0.94 25.47%
NAPS 0.67 0.5467 0.5236 0.4666 0.4023 0.2918 0.2661 16.62%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.13 3.01 3.68 3.10 7.15 2.55 1.45 -
P/RPS 0.92 0.93 1.24 1.23 3.26 0.52 0.37 16.38%
P/EPS 9.83 14.93 11.38 10.27 33.11 7.47 6.18 8.03%
EY 10.17 6.70 8.79 9.73 3.02 13.38 16.18 -7.44%
DY 3.51 2.99 3.26 3.87 1.03 4.31 5.86 -8.18%
P/NAPS 1.56 1.84 2.34 2.21 5.92 0.97 0.61 16.93%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 22/11/18 23/11/17 25/11/16 20/11/15 21/11/14 26/11/13 -
Price 3.14 3.25 3.60 3.18 2.87 2.87 1.68 -
P/RPS 0.93 1.00 1.22 1.26 1.31 0.58 0.43 13.71%
P/EPS 9.86 16.12 11.13 10.54 13.29 8.41 7.16 5.47%
EY 10.14 6.20 8.98 9.49 7.52 11.89 13.97 -5.19%
DY 3.50 2.77 3.33 3.77 2.55 3.83 5.06 -5.95%
P/NAPS 1.56 1.98 2.29 2.27 2.38 1.09 0.70 14.28%

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