[LIIHEN] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 21.33%
YoY- 383.14%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 144,249 101,746 79,461 91,441 70,822 60,516 56,694 16.83%
PBT 18,923 7,620 6,948 10,351 3,000 4,744 7,929 15.59%
Tax -3,461 -1,860 -1,724 -2,529 -1,381 -1,135 -2,012 9.45%
NP 15,462 5,760 5,224 7,822 1,619 3,609 5,917 17.35%
-
NP to SH 15,462 5,760 5,224 7,822 1,619 3,609 5,917 17.35%
-
Tax Rate 18.29% 24.41% 24.81% 24.43% 46.03% 23.92% 25.38% -
Total Cost 128,787 95,986 74,237 83,619 69,203 56,907 50,777 16.77%
-
Net Worth 217,223 157,596 143,675 134,706 115,278 113,641 104,945 12.88%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 5,400 2,100 1,800 2,400 599 1,798 2,700 12.24%
Div Payout % 34.92% 36.46% 34.46% 30.68% 37.04% 49.83% 45.64% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 217,223 157,596 143,675 134,706 115,278 113,641 104,945 12.88%
NOSH 60,000 60,000 60,000 60,000 59,962 59,950 60,010 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.72% 5.66% 6.57% 8.55% 2.29% 5.96% 10.44% -
ROE 7.12% 3.65% 3.64% 5.81% 1.40% 3.18% 5.64% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 80.14 169.58 132.44 152.40 118.11 100.94 94.47 -2.70%
EPS 8.59 9.60 8.71 13.04 2.70 6.02 9.86 -2.27%
DPS 3.00 3.50 3.00 4.00 1.00 3.00 4.50 -6.53%
NAPS 1.2068 2.6266 2.3946 2.2451 1.9225 1.8956 1.7488 -5.99%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 26.71 18.84 14.72 16.93 13.12 11.21 10.50 16.82%
EPS 2.86 1.07 0.97 1.45 0.30 0.67 1.10 17.25%
DPS 1.00 0.39 0.33 0.44 0.11 0.33 0.50 12.24%
NAPS 0.4023 0.2918 0.2661 0.2495 0.2135 0.2104 0.1943 12.89%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 7.15 2.55 1.45 1.13 0.72 1.13 0.81 -
P/RPS 8.92 1.50 1.09 0.74 0.61 1.12 0.86 47.65%
P/EPS 83.24 26.56 16.65 8.67 26.67 18.77 8.22 47.06%
EY 1.20 3.76 6.00 11.54 3.75 5.33 12.17 -32.01%
DY 0.42 1.37 2.07 3.54 1.39 2.65 5.56 -34.96%
P/NAPS 5.92 0.97 0.61 0.50 0.37 0.60 0.46 53.05%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 21/11/14 26/11/13 26/11/12 23/11/11 24/11/10 23/11/09 -
Price 2.87 2.87 1.68 1.28 0.84 1.22 0.92 -
P/RPS 3.58 1.69 1.27 0.84 0.71 1.21 0.97 24.30%
P/EPS 33.41 29.90 19.30 9.82 31.11 20.27 9.33 23.67%
EY 2.99 3.34 5.18 10.18 3.21 4.93 10.72 -19.16%
DY 1.05 1.22 1.79 3.13 1.19 2.46 4.89 -22.60%
P/NAPS 2.38 1.09 0.70 0.57 0.44 0.64 0.53 28.43%

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