[LIIHEN] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -16.79%
YoY- 3.96%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 606,369 455,081 356,404 323,545 331,074 251,478 249,700 15.92%
PBT 90,791 47,366 32,136 23,316 24,511 10,320 27,565 21.95%
Tax -18,946 -10,670 -8,524 -4,246 -6,168 -2,435 -6,789 18.63%
NP 71,845 36,696 23,612 19,070 18,343 7,885 20,776 22.94%
-
NP to SH 71,845 36,696 23,612 19,070 18,343 7,885 20,776 22.94%
-
Tax Rate 20.87% 22.53% 26.52% 18.21% 25.16% 23.59% 24.63% -
Total Cost 534,524 418,385 332,792 304,475 312,731 243,593 228,924 15.16%
-
Net Worth 242,982 180,014 153,930 139,403 128,622 114,451 113,424 13.52%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 30,604 4,001 8,098 7,500 5,398 4,196 5,997 31.17%
Div Payout % 42.60% 10.91% 34.30% 39.33% 29.43% 53.22% 28.87% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 242,982 180,014 153,930 139,403 128,622 114,451 113,424 13.52%
NOSH 180,000 60,000 60,000 60,000 59,972 60,063 59,999 20.07%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.85% 8.06% 6.63% 5.89% 5.54% 3.14% 8.32% -
ROE 29.57% 20.39% 15.34% 13.68% 14.26% 6.89% 18.32% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 336.87 758.41 594.01 539.03 552.05 418.68 416.17 -3.45%
EPS 39.91 61.16 39.35 31.77 30.59 13.13 34.63 2.39%
DPS 17.00 6.67 13.50 12.50 9.00 7.00 10.00 9.23%
NAPS 1.3499 3.00 2.5655 2.3225 2.1447 1.9055 1.8904 -5.45%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 112.29 84.27 66.00 59.92 61.31 46.57 46.24 15.92%
EPS 13.30 6.80 4.37 3.53 3.40 1.46 3.85 22.92%
DPS 5.67 0.74 1.50 1.39 1.00 0.78 1.11 31.20%
NAPS 0.45 0.3334 0.2851 0.2582 0.2382 0.2119 0.21 13.53%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.08 4.73 2.49 1.61 1.03 1.02 1.21 -
P/RPS 0.91 0.62 0.42 0.30 0.19 0.24 0.29 20.97%
P/EPS 7.72 7.73 6.33 5.07 3.37 7.77 3.49 14.13%
EY 12.96 12.93 15.80 19.73 29.70 12.87 28.62 -12.35%
DY 5.52 1.41 5.42 7.76 8.74 6.86 8.26 -6.49%
P/NAPS 2.28 1.58 0.97 0.69 0.48 0.54 0.64 23.55%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 24/08/15 25/08/14 23/08/13 27/08/12 18/08/11 23/08/10 -
Price 3.38 5.75 2.64 1.87 1.30 0.81 1.39 -
P/RPS 1.00 0.76 0.44 0.35 0.24 0.19 0.33 20.27%
P/EPS 8.47 9.40 6.71 5.89 4.25 6.17 4.01 13.25%
EY 11.81 10.64 14.91 16.99 23.53 16.21 24.91 -11.68%
DY 5.03 1.16 5.11 6.68 6.92 8.64 7.19 -5.77%
P/NAPS 2.50 1.92 1.03 0.81 0.61 0.43 0.74 22.47%

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