[LIIHEN] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -29.56%
YoY- 53.85%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 168,506 152,216 102,978 83,739 79,428 84,638 61,863 18.15%
PBT 22,216 21,734 8,619 5,669 1,065 6,476 385 96.45%
Tax -3,409 -3,421 -311 -1,989 1,327 -899 -51 101.32%
NP 18,807 18,313 8,308 3,680 2,392 5,577 334 95.65%
-
NP to SH 18,951 18,313 8,308 3,680 2,392 5,577 334 95.90%
-
Tax Rate 15.34% 15.74% 3.61% 35.09% -124.60% 13.88% 13.25% -
Total Cost 149,699 133,903 94,670 80,059 77,036 79,061 61,529 15.95%
-
Net Worth 264,131 229,842 190,692 145,480 134,693 120,310 59,905 28.02%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 18,000 10,800 2,100 1,799 1,800 1,799 1,497 51.30%
Div Payout % 94.98% 58.97% 25.28% 48.90% 75.25% 32.26% 448.40% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 264,131 229,842 190,692 145,480 134,693 120,310 59,905 28.02%
NOSH 180,000 180,000 60,000 59,984 60,000 59,978 59,905 20.10%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.16% 12.03% 8.07% 4.39% 3.01% 6.59% 0.54% -
ROE 7.17% 7.97% 4.36% 2.53% 1.78% 4.64% 0.56% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 93.61 84.56 171.63 139.60 132.38 141.11 103.27 -1.62%
EPS 10.53 10.17 13.85 6.13 3.99 9.30 0.56 62.99%
DPS 10.00 6.00 3.50 3.00 3.00 3.00 2.50 25.96%
NAPS 1.4674 1.2769 3.1782 2.4253 2.2449 2.0059 1.00 6.59%
Adjusted Per Share Value based on latest NOSH - 59,984
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.15 28.14 19.03 15.48 14.68 15.64 11.43 18.16%
EPS 3.50 3.38 1.54 0.68 0.44 1.03 0.06 96.81%
DPS 3.33 2.00 0.39 0.33 0.33 0.33 0.28 51.02%
NAPS 0.4882 0.4248 0.3525 0.2689 0.249 0.2224 0.1107 28.02%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.19 2.66 2.80 1.61 1.30 0.83 1.15 -
P/RPS 3.41 3.15 1.63 1.15 0.98 0.59 1.11 20.54%
P/EPS 30.30 26.15 20.22 26.24 32.61 8.93 206.26 -27.33%
EY 3.30 3.82 4.95 3.81 3.07 11.20 0.48 37.85%
DY 3.13 2.26 1.25 1.86 2.31 3.61 2.17 6.28%
P/NAPS 2.17 2.08 0.88 0.66 0.58 0.41 1.15 11.15%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 26/02/15 24/02/14 25/02/13 27/02/12 25/02/11 -
Price 3.52 2.59 3.78 1.88 1.28 0.85 1.16 -
P/RPS 3.76 3.06 2.20 1.35 0.97 0.60 1.12 22.34%
P/EPS 33.43 25.46 27.30 30.64 32.11 9.14 208.06 -26.24%
EY 2.99 3.93 3.66 3.26 3.11 10.94 0.48 35.60%
DY 2.84 2.32 0.93 1.60 2.34 3.53 2.16 4.66%
P/NAPS 2.40 2.03 1.19 0.78 0.57 0.42 1.16 12.86%

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