[LIIHEN] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 33.82%
YoY- 316.39%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 497,584 378,689 311,565 351,693 261,784 253,522 204,824 15.93%
PBT 58,669 32,808 19,913 31,862 8,576 24,380 23,647 16.34%
Tax -12,271 -8,660 -3,441 -7,316 -2,681 -5,912 -5,002 16.12%
NP 46,398 24,148 16,472 24,546 5,895 18,468 18,645 16.40%
-
NP to SH 46,398 24,148 16,472 24,546 5,895 18,468 18,645 16.40%
-
Tax Rate 20.92% 26.40% 17.28% 22.96% 31.26% 24.25% 21.15% -
Total Cost 451,186 354,541 295,093 327,147 255,889 235,054 186,179 15.88%
-
Net Worth 217,223 120,000 143,621 134,706 115,278 113,641 104,945 12.88%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 8,699 7,001 6,899 7,199 3,597 7,196 2,398 23.94%
Div Payout % 18.75% 28.99% 41.89% 29.33% 61.02% 38.97% 12.87% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 217,223 120,000 143,621 134,706 115,278 113,641 104,945 12.88%
NOSH 60,000 60,000 60,000 60,000 59,962 59,950 60,010 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 9.32% 6.38% 5.29% 6.98% 2.25% 7.28% 9.10% -
ROE 21.36% 20.12% 11.47% 18.22% 5.11% 16.25% 17.77% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 276.44 631.15 519.47 586.16 436.58 422.89 341.32 -3.45%
EPS 25.78 40.25 27.46 40.91 9.83 30.81 31.07 -3.06%
DPS 4.83 11.67 11.50 12.00 6.00 12.00 4.00 3.19%
NAPS 1.2068 2.00 2.3946 2.2451 1.9225 1.8956 1.7488 -5.99%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 92.15 70.13 57.70 65.13 48.48 46.95 37.93 15.93%
EPS 8.59 4.47 3.05 4.55 1.09 3.42 3.45 16.41%
DPS 1.61 1.30 1.28 1.33 0.67 1.33 0.44 24.12%
NAPS 0.4023 0.2222 0.266 0.2495 0.2135 0.2104 0.1943 12.89%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 7.15 2.55 1.45 1.13 0.72 1.13 0.81 -
P/RPS 2.59 0.40 0.28 0.19 0.16 0.27 0.24 48.62%
P/EPS 27.74 6.34 5.28 2.76 7.32 3.67 2.61 48.25%
EY 3.61 15.78 18.94 36.20 13.65 27.26 38.36 -32.54%
DY 0.68 4.58 7.93 10.62 8.33 10.62 4.94 -28.13%
P/NAPS 5.92 1.28 0.61 0.50 0.37 0.60 0.46 53.05%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 21/11/14 26/11/13 26/11/12 23/11/11 24/11/10 23/11/09 -
Price 2.87 2.87 1.68 1.28 0.84 1.22 0.92 -
P/RPS 1.04 0.45 0.32 0.22 0.19 0.29 0.27 25.18%
P/EPS 11.13 7.13 6.12 3.13 8.54 3.96 2.96 24.68%
EY 8.98 14.02 16.35 31.96 11.70 25.25 33.77 -19.80%
DY 1.68 4.07 6.85 9.38 7.14 9.84 4.35 -14.65%
P/NAPS 2.38 1.44 0.70 0.57 0.44 0.64 0.53 28.43%

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