[LIIHEN] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -61.9%
YoY- 30.14%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 193,764 173,022 165,394 112,082 95,347 82,985 83,226 15.11%
PBT 11,141 28,929 27,787 13,870 10,795 8,218 6,196 10.26%
Tax -3,007 -6,810 -6,763 -3,126 -2,539 -1,961 -1,496 12.33%
NP 8,134 22,119 21,024 10,744 8,256 6,257 4,700 9.56%
-
NP to SH 8,134 22,119 21,024 10,744 8,256 6,257 4,700 9.56%
-
Tax Rate 26.99% 23.54% 24.34% 22.54% 23.52% 23.86% 24.14% -
Total Cost 185,630 150,903 144,370 101,338 87,091 76,728 78,526 15.41%
-
Net Worth 281,790 268,254 240,300 199,295 151,974 140,952 125,285 14.45%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 4,500 7,200 7,200 3,600 2,400 2,400 1,200 24.63%
Div Payout % 55.32% 32.55% 34.25% 33.51% 29.07% 38.36% 25.54% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 281,790 268,254 240,300 199,295 151,974 140,952 125,285 14.45%
NOSH 180,000 180,000 180,000 60,000 60,000 60,000 60,025 20.07%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.20% 12.78% 12.71% 9.59% 8.66% 7.54% 5.65% -
ROE 2.89% 8.25% 8.75% 5.39% 5.43% 4.44% 3.75% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 107.65 96.12 91.89 186.80 158.91 138.31 138.65 -4.12%
EPS 4.52 12.29 11.68 17.91 13.76 10.43 7.83 -8.74%
DPS 2.50 4.00 4.00 6.00 4.00 4.00 2.00 3.78%
NAPS 1.5655 1.4903 1.335 3.3216 2.5329 2.3492 2.0872 -4.67%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 35.82 31.98 30.57 20.72 17.62 15.34 15.38 15.12%
EPS 1.50 4.09 3.89 1.99 1.53 1.16 0.87 9.49%
DPS 0.83 1.33 1.33 0.67 0.44 0.44 0.22 24.75%
NAPS 0.5209 0.4958 0.4442 0.3684 0.2809 0.2605 0.2316 14.45%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.67 3.17 2.07 4.14 1.78 1.16 0.97 -
P/RPS 2.48 3.30 2.25 2.22 1.12 0.84 0.70 23.45%
P/EPS 59.09 25.80 17.72 23.12 12.94 11.12 12.39 29.72%
EY 1.69 3.88 5.64 4.33 7.73 8.99 8.07 -22.92%
DY 0.94 1.26 1.93 1.45 2.25 3.45 2.06 -12.25%
P/NAPS 1.71 2.13 1.55 1.25 0.70 0.49 0.46 24.45%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 23/05/17 20/05/16 25/05/15 26/05/14 27/05/13 28/05/12 -
Price 2.65 3.20 2.51 4.09 1.91 1.55 1.00 -
P/RPS 2.46 3.33 2.73 2.19 1.20 1.12 0.72 22.71%
P/EPS 58.64 26.04 21.49 22.84 13.88 14.86 12.77 28.90%
EY 1.71 3.84 4.65 4.38 7.20 6.73 7.83 -22.38%
DY 0.94 1.25 1.59 1.47 2.09 2.58 2.00 -11.81%
P/NAPS 1.69 2.15 1.88 1.23 0.75 0.66 0.48 23.32%

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