[LIIHEN] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -10.73%
YoY- 10.26%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 189,996 145,050 144,249 101,746 79,461 91,441 70,822 17.85%
PBT 25,581 21,221 18,923 7,620 6,948 10,351 3,000 42.88%
Tax -6,114 -5,043 -3,461 -1,860 -1,724 -2,529 -1,381 28.11%
NP 19,467 16,178 15,462 5,760 5,224 7,822 1,619 51.30%
-
NP to SH 19,467 16,178 15,462 5,760 5,224 7,822 1,619 51.30%
-
Tax Rate 23.90% 23.76% 18.29% 24.41% 24.81% 24.43% 46.03% -
Total Cost 170,529 128,872 128,787 95,986 74,237 83,619 69,203 16.20%
-
Net Worth 282,743 251,981 217,223 157,596 143,675 134,706 115,278 16.11%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 7,200 7,200 5,400 2,100 1,800 2,400 599 51.29%
Div Payout % 36.99% 44.50% 34.92% 36.46% 34.46% 30.68% 37.04% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 282,743 251,981 217,223 157,596 143,675 134,706 115,278 16.11%
NOSH 180,000 180,000 60,000 60,000 60,000 60,000 59,962 20.08%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 10.25% 11.15% 10.72% 5.66% 6.57% 8.55% 2.29% -
ROE 6.89% 6.42% 7.12% 3.65% 3.64% 5.81% 1.40% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 105.55 80.58 80.14 169.58 132.44 152.40 118.11 -1.85%
EPS 10.82 8.99 8.59 9.60 8.71 13.04 2.70 26.00%
DPS 4.00 4.00 3.00 3.50 3.00 4.00 1.00 25.96%
NAPS 1.5708 1.3999 1.2068 2.6266 2.3946 2.2451 1.9225 -3.30%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 35.18 26.86 26.71 18.84 14.72 16.93 13.12 17.84%
EPS 3.61 3.00 2.86 1.07 0.97 1.45 0.30 51.32%
DPS 1.33 1.33 1.00 0.39 0.33 0.44 0.11 51.44%
NAPS 0.5236 0.4666 0.4023 0.2918 0.2661 0.2495 0.2135 16.11%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.68 3.10 7.15 2.55 1.45 1.13 0.72 -
P/RPS 3.49 3.85 8.92 1.50 1.09 0.74 0.61 33.70%
P/EPS 34.03 34.49 83.24 26.56 16.65 8.67 26.67 4.14%
EY 2.94 2.90 1.20 3.76 6.00 11.54 3.75 -3.97%
DY 1.09 1.29 0.42 1.37 2.07 3.54 1.39 -3.96%
P/NAPS 2.34 2.21 5.92 0.97 0.61 0.50 0.37 35.95%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 25/11/16 20/11/15 21/11/14 26/11/13 26/11/12 23/11/11 -
Price 3.60 3.18 2.87 2.87 1.68 1.28 0.84 -
P/RPS 3.41 3.95 3.58 1.69 1.27 0.84 0.71 29.86%
P/EPS 33.29 35.38 33.41 29.90 19.30 9.82 31.11 1.13%
EY 3.00 2.83 2.99 3.34 5.18 10.18 3.21 -1.12%
DY 1.11 1.26 1.05 1.22 1.79 3.13 1.19 -1.15%
P/NAPS 2.29 2.27 2.38 1.09 0.70 0.57 0.44 31.60%

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