[LIIHEN] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -21.85%
YoY- 148.25%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 169,608 144,510 138,275 97,857 69,691 92,388 73,773 14.86%
PBT 22,046 22,248 17,456 8,724 3,682 8,839 2,370 44.97%
Tax -5,426 -5,229 -4,795 -2,272 -1,083 -2,392 -491 49.19%
NP 16,620 17,019 12,661 6,452 2,599 6,447 1,879 43.76%
-
NP to SH 16,620 17,019 12,661 6,452 2,599 6,447 1,879 43.76%
-
Tax Rate 24.61% 23.50% 27.47% 26.04% 29.41% 27.06% 20.72% -
Total Cost 152,988 127,491 125,614 91,405 67,092 85,941 71,894 13.39%
-
Net Worth 277,668 242,982 205,956 153,930 139,349 128,622 114,451 15.90%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 7,200 7,200 4,200 2,100 900 1,799 600 51.25%
Div Payout % 43.32% 42.31% 33.17% 32.55% 34.63% 27.91% 31.97% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 277,668 242,982 205,956 153,930 139,349 128,622 114,451 15.90%
NOSH 180,000 180,000 60,000 60,000 60,000 59,972 60,063 20.05%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 9.80% 11.78% 9.16% 6.59% 3.73% 6.98% 2.55% -
ROE 5.99% 7.00% 6.15% 4.19% 1.87% 5.01% 1.64% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 94.23 80.28 230.46 163.10 116.15 154.05 122.82 -4.31%
EPS 9.23 9.46 21.10 10.75 4.33 10.75 3.13 19.73%
DPS 4.00 4.00 7.00 3.50 1.50 3.00 1.00 25.96%
NAPS 1.5426 1.3499 3.4326 2.5655 2.3225 2.1447 1.9055 -3.45%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 31.35 26.71 25.56 18.09 12.88 17.08 13.64 14.86%
EPS 3.07 3.15 2.34 1.19 0.48 1.19 0.35 43.56%
DPS 1.33 1.33 0.78 0.39 0.17 0.33 0.11 51.44%
NAPS 0.5132 0.4491 0.3807 0.2845 0.2576 0.2377 0.2116 15.89%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.27 3.08 4.73 2.49 1.61 1.03 1.02 -
P/RPS 3.47 3.84 2.05 1.53 1.39 0.67 0.83 26.89%
P/EPS 35.42 32.58 22.42 23.16 37.17 9.58 32.61 1.38%
EY 2.82 3.07 4.46 4.32 2.69 10.44 3.07 -1.40%
DY 1.22 1.30 1.48 1.41 0.93 2.91 0.98 3.71%
P/NAPS 2.12 2.28 1.38 0.97 0.69 0.48 0.54 25.57%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 19/08/16 24/08/15 25/08/14 23/08/13 27/08/12 18/08/11 -
Price 3.49 3.38 5.75 2.64 1.87 1.30 0.81 -
P/RPS 3.70 4.21 2.50 1.62 1.61 0.84 0.66 33.24%
P/EPS 37.80 35.75 27.25 24.55 43.17 12.09 25.89 6.50%
EY 2.65 2.80 3.67 4.07 2.32 8.27 3.86 -6.07%
DY 1.15 1.18 1.22 1.33 0.80 2.31 1.23 -1.11%
P/NAPS 2.26 2.50 1.68 1.03 0.81 0.61 0.43 31.82%

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