[LIIHEN] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 161.58%
YoY- 33.13%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 165,394 112,082 95,347 82,985 83,226 55,326 66,743 16.31%
PBT 27,787 13,870 10,795 8,218 6,196 2,821 9,684 19.18%
Tax -6,763 -3,126 -2,539 -1,961 -1,496 -758 -2,257 20.04%
NP 21,024 10,744 8,256 6,257 4,700 2,063 7,427 18.91%
-
NP to SH 21,024 10,744 8,256 6,257 4,700 2,063 7,427 18.91%
-
Tax Rate 24.34% 22.54% 23.52% 23.86% 24.14% 26.87% 23.31% -
Total Cost 144,370 101,338 87,091 76,728 78,526 53,263 59,316 15.96%
-
Net Worth 240,300 199,295 151,974 140,952 125,285 114,944 107,217 14.38%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 7,200 3,600 2,400 2,400 1,200 899 2,699 17.74%
Div Payout % 34.25% 33.51% 29.07% 38.36% 25.54% 43.58% 36.35% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 240,300 199,295 151,974 140,952 125,285 114,944 107,217 14.38%
NOSH 180,000 60,000 60,000 60,000 60,025 59,941 59,991 20.07%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.71% 9.59% 8.66% 7.54% 5.65% 3.73% 11.13% -
ROE 8.75% 5.39% 5.43% 4.44% 3.75% 1.79% 6.93% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 91.89 186.80 158.91 138.31 138.65 92.30 111.25 -3.13%
EPS 11.68 17.91 13.76 10.43 7.83 3.44 12.38 -0.96%
DPS 4.00 6.00 4.00 4.00 2.00 1.50 4.50 -1.94%
NAPS 1.335 3.3216 2.5329 2.3492 2.0872 1.9176 1.7872 -4.74%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.63 20.76 17.66 15.37 15.41 10.25 12.36 16.31%
EPS 3.89 1.99 1.53 1.16 0.87 0.38 1.38 18.83%
DPS 1.33 0.67 0.44 0.44 0.22 0.17 0.50 17.69%
NAPS 0.445 0.3691 0.2814 0.261 0.232 0.2129 0.1986 14.37%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.07 4.14 1.78 1.16 0.97 1.15 1.21 -
P/RPS 2.25 2.22 1.12 0.84 0.70 1.25 1.09 12.82%
P/EPS 17.72 23.12 12.94 11.12 12.39 33.41 9.77 10.42%
EY 5.64 4.33 7.73 8.99 8.07 2.99 10.23 -9.43%
DY 1.93 1.45 2.25 3.45 2.06 1.30 3.72 -10.35%
P/NAPS 1.55 1.25 0.70 0.49 0.46 0.60 0.68 14.70%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/05/16 25/05/15 26/05/14 27/05/13 28/05/12 24/05/11 24/05/10 -
Price 2.51 4.09 1.91 1.55 1.00 1.15 1.17 -
P/RPS 2.73 2.19 1.20 1.12 0.72 1.25 1.05 17.24%
P/EPS 21.49 22.84 13.88 14.86 12.77 33.41 9.45 14.66%
EY 4.65 4.38 7.20 6.73 7.83 2.99 10.58 -12.79%
DY 1.59 1.47 2.09 2.58 2.00 1.30 3.85 -13.69%
P/NAPS 1.88 1.23 0.75 0.66 0.48 0.60 0.65 19.34%

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