[LIIHEN] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 244.47%
YoY- 1569.76%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 102,978 83,739 79,428 84,638 61,863 54,693 40,667 16.74%
PBT 8,619 5,669 1,065 6,476 385 1,534 4,102 13.16%
Tax -311 -1,989 1,327 -899 -51 -306 -463 -6.41%
NP 8,308 3,680 2,392 5,577 334 1,228 3,639 14.74%
-
NP to SH 8,308 3,680 2,392 5,577 334 1,228 3,639 14.74%
-
Tax Rate 3.61% 35.09% -124.60% 13.88% 13.25% 19.95% 11.29% -
Total Cost 94,670 80,059 77,036 79,061 61,529 53,465 37,028 16.92%
-
Net Worth 190,692 145,480 134,693 120,310 59,905 59,945 59,948 21.26%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 2,100 1,799 1,800 1,799 1,497 2,697 - -
Div Payout % 25.28% 48.90% 75.25% 32.26% 448.40% 219.67% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 190,692 145,480 134,693 120,310 59,905 59,945 59,948 21.26%
NOSH 60,000 59,984 60,000 59,978 59,905 59,945 59,948 0.01%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 8.07% 4.39% 3.01% 6.59% 0.54% 2.25% 8.95% -
ROE 4.36% 2.53% 1.78% 4.64% 0.56% 2.05% 6.07% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 171.63 139.60 132.38 141.11 103.27 91.24 67.84 16.72%
EPS 13.85 6.13 3.99 9.30 0.56 2.05 6.07 14.73%
DPS 3.50 3.00 3.00 3.00 2.50 4.50 0.00 -
NAPS 3.1782 2.4253 2.2449 2.0059 1.00 1.00 1.00 21.24%
Adjusted Per Share Value based on latest NOSH - 59,978
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 19.07 15.51 14.71 15.67 11.46 10.13 7.53 16.74%
EPS 1.54 0.68 0.44 1.03 0.06 0.23 0.67 14.87%
DPS 0.39 0.33 0.33 0.33 0.28 0.50 0.00 -
NAPS 0.3531 0.2694 0.2494 0.2228 0.1109 0.111 0.111 21.26%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.80 1.61 1.30 0.83 1.15 0.96 0.45 -
P/RPS 1.63 1.15 0.98 0.59 1.11 1.05 0.66 16.25%
P/EPS 20.22 26.24 32.61 8.93 206.26 46.86 7.41 18.20%
EY 4.95 3.81 3.07 11.20 0.48 2.13 13.49 -15.38%
DY 1.25 1.86 2.31 3.61 2.17 4.69 0.00 -
P/NAPS 0.88 0.66 0.58 0.41 1.15 0.96 0.45 11.82%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 24/02/14 25/02/13 27/02/12 25/02/11 24/02/10 23/02/09 -
Price 3.78 1.88 1.28 0.85 1.16 1.44 0.47 -
P/RPS 2.20 1.35 0.97 0.60 1.12 1.58 0.69 21.30%
P/EPS 27.30 30.64 32.11 9.14 208.06 70.29 7.74 23.36%
EY 3.66 3.26 3.11 10.94 0.48 1.42 12.92 -18.95%
DY 0.93 1.60 2.34 3.53 2.16 3.13 0.00 -
P/NAPS 1.19 0.78 0.57 0.42 1.16 1.44 0.47 16.73%

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