[LIIHEN] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 17.84%
YoY- 96.23%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 190,406 169,608 144,510 138,275 97,857 69,691 92,388 12.80%
PBT 17,232 22,046 22,248 17,456 8,724 3,682 8,839 11.76%
Tax -4,137 -5,426 -5,229 -4,795 -2,272 -1,083 -2,392 9.55%
NP 13,095 16,620 17,019 12,661 6,452 2,599 6,447 12.52%
-
NP to SH 12,891 16,620 17,019 12,661 6,452 2,599 6,447 12.23%
-
Tax Rate 24.01% 24.61% 23.50% 27.47% 26.04% 29.41% 27.06% -
Total Cost 177,311 152,988 127,491 125,614 91,405 67,092 85,941 12.82%
-
Net Worth 290,897 277,668 242,982 205,956 153,930 139,349 128,622 14.56%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 6,300 7,200 7,200 4,200 2,100 900 1,799 23.21%
Div Payout % 48.87% 43.32% 42.31% 33.17% 32.55% 34.63% 27.91% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 290,897 277,668 242,982 205,956 153,930 139,349 128,622 14.56%
NOSH 180,000 180,000 180,000 60,000 60,000 60,000 59,972 20.09%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.88% 9.80% 11.78% 9.16% 6.59% 3.73% 6.98% -
ROE 4.43% 5.99% 7.00% 6.15% 4.19% 1.87% 5.01% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 105.78 94.23 80.28 230.46 163.10 116.15 154.05 -6.07%
EPS 7.16 9.23 9.46 21.10 10.75 4.33 10.75 -6.54%
DPS 3.50 4.00 4.00 7.00 3.50 1.50 3.00 2.60%
NAPS 1.6161 1.5426 1.3499 3.4326 2.5655 2.3225 2.1447 -4.60%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 35.19 31.35 26.71 25.56 18.09 12.88 17.08 12.79%
EPS 2.38 3.07 3.15 2.34 1.19 0.48 1.19 12.24%
DPS 1.16 1.33 1.33 0.78 0.39 0.17 0.33 23.29%
NAPS 0.5377 0.5132 0.4491 0.3807 0.2845 0.2576 0.2377 14.56%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.41 3.27 3.08 4.73 2.49 1.61 1.03 -
P/RPS 2.28 3.47 3.84 2.05 1.53 1.39 0.67 22.63%
P/EPS 33.65 35.42 32.58 22.42 23.16 37.17 9.58 23.28%
EY 2.97 2.82 3.07 4.46 4.32 2.69 10.44 -18.89%
DY 1.45 1.22 1.30 1.48 1.41 0.93 2.91 -10.95%
P/NAPS 1.49 2.12 2.28 1.38 0.97 0.69 0.48 20.76%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 24/08/17 19/08/16 24/08/15 25/08/14 23/08/13 27/08/12 -
Price 2.89 3.49 3.38 5.75 2.64 1.87 1.30 -
P/RPS 2.73 3.70 4.21 2.50 1.62 1.61 0.84 21.69%
P/EPS 40.35 37.80 35.75 27.25 24.55 43.17 12.09 22.23%
EY 2.48 2.65 2.80 3.67 4.07 2.32 8.27 -18.17%
DY 1.21 1.15 1.18 1.22 1.33 0.80 2.31 -10.21%
P/NAPS 1.79 2.26 2.50 1.68 1.03 0.81 0.61 19.64%

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