[LIIHEN] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 37.17%
YoY- 243.11%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 138,275 97,857 69,691 92,388 73,773 71,570 64,433 13.56%
PBT 17,456 8,724 3,682 8,839 2,370 8,418 8,742 12.21%
Tax -4,795 -2,272 -1,083 -2,392 -491 -2,214 -2,235 13.56%
NP 12,661 6,452 2,599 6,447 1,879 6,204 6,507 11.72%
-
NP to SH 12,661 6,452 2,599 6,447 1,879 6,204 6,507 11.72%
-
Tax Rate 27.47% 26.04% 29.41% 27.06% 20.72% 26.30% 25.57% -
Total Cost 125,614 91,405 67,092 85,941 71,894 65,366 57,926 13.76%
-
Net Worth 205,956 153,930 139,349 128,622 114,451 113,424 96,477 13.46%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 4,200 2,100 900 1,799 600 3,299 2,398 9.78%
Div Payout % 33.17% 32.55% 34.63% 27.91% 31.97% 53.19% 36.87% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 205,956 153,930 139,349 128,622 114,451 113,424 96,477 13.46%
NOSH 60,000 60,000 60,000 59,972 60,063 59,999 59,972 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.16% 6.59% 3.73% 6.98% 2.55% 8.67% 10.10% -
ROE 6.15% 4.19% 1.87% 5.01% 1.64% 5.47% 6.74% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 230.46 163.10 116.15 154.05 122.82 119.28 107.44 13.55%
EPS 21.10 10.75 4.33 10.75 3.13 10.34 10.85 11.71%
DPS 7.00 3.50 1.50 3.00 1.00 5.50 4.00 9.77%
NAPS 3.4326 2.5655 2.3225 2.1447 1.9055 1.8904 1.6087 13.45%
Adjusted Per Share Value based on latest NOSH - 59,972
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 25.61 18.12 12.91 17.11 13.66 13.25 11.93 13.57%
EPS 2.34 1.19 0.48 1.19 0.35 1.15 1.21 11.61%
DPS 0.78 0.39 0.17 0.33 0.11 0.61 0.44 10.00%
NAPS 0.3814 0.2851 0.2581 0.2382 0.2119 0.21 0.1787 13.46%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 4.73 2.49 1.61 1.03 1.02 1.21 0.55 -
P/RPS 2.05 1.53 1.39 0.67 0.83 1.01 0.51 26.08%
P/EPS 22.42 23.16 37.17 9.58 32.61 11.70 5.07 28.10%
EY 4.46 4.32 2.69 10.44 3.07 8.55 19.73 -21.94%
DY 1.48 1.41 0.93 2.91 0.98 4.55 7.27 -23.29%
P/NAPS 1.38 0.97 0.69 0.48 0.54 0.64 0.34 26.28%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 23/08/13 27/08/12 18/08/11 23/08/10 21/08/09 -
Price 5.75 2.64 1.87 1.30 0.81 1.39 0.59 -
P/RPS 2.50 1.62 1.61 0.84 0.66 1.17 0.55 28.69%
P/EPS 27.25 24.55 43.17 12.09 25.89 13.44 5.44 30.79%
EY 3.67 4.07 2.32 8.27 3.86 7.44 18.39 -23.54%
DY 1.22 1.33 0.80 2.31 1.23 3.96 6.78 -24.85%
P/NAPS 1.68 1.03 0.81 0.61 0.43 0.74 0.37 28.66%

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