[LIIHEN] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -13.62%
YoY- -32.89%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 607,170 497,584 378,689 311,565 351,693 261,784 253,522 15.65%
PBT 93,089 58,669 32,808 19,913 31,862 8,576 24,380 24.99%
Tax -20,528 -12,271 -8,660 -3,441 -7,316 -2,681 -5,912 23.03%
NP 72,561 46,398 24,148 16,472 24,546 5,895 18,468 25.59%
-
NP to SH 72,561 46,398 24,148 16,472 24,546 5,895 18,468 25.59%
-
Tax Rate 22.05% 20.92% 26.40% 17.28% 22.96% 31.26% 24.25% -
Total Cost 534,609 451,186 354,541 295,093 327,147 255,889 235,054 14.66%
-
Net Worth 251,981 217,223 120,000 143,621 134,706 115,278 113,641 14.17%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 32,404 8,699 7,001 6,899 7,199 3,597 7,196 28.47%
Div Payout % 44.66% 18.75% 28.99% 41.89% 29.33% 61.02% 38.97% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 251,981 217,223 120,000 143,621 134,706 115,278 113,641 14.17%
NOSH 180,000 60,000 60,000 60,000 60,000 59,962 59,950 20.09%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.95% 9.32% 6.38% 5.29% 6.98% 2.25% 7.28% -
ROE 28.80% 21.36% 20.12% 11.47% 18.22% 5.11% 16.25% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 337.32 276.44 631.15 519.47 586.16 436.58 422.89 -3.69%
EPS 40.31 25.78 40.25 27.46 40.91 9.83 30.81 4.57%
DPS 18.00 4.83 11.67 11.50 12.00 6.00 12.00 6.98%
NAPS 1.3999 1.2068 2.00 2.3946 2.2451 1.9225 1.8956 -4.92%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 112.44 92.15 70.13 57.70 65.13 48.48 46.95 15.65%
EPS 13.44 8.59 4.47 3.05 4.55 1.09 3.42 25.59%
DPS 6.00 1.61 1.30 1.28 1.33 0.67 1.33 28.51%
NAPS 0.4666 0.4023 0.2222 0.266 0.2495 0.2135 0.2104 14.18%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.10 7.15 2.55 1.45 1.13 0.72 1.13 -
P/RPS 0.92 2.59 0.40 0.28 0.19 0.16 0.27 22.64%
P/EPS 7.69 27.74 6.34 5.28 2.76 7.32 3.67 13.10%
EY 13.00 3.61 15.78 18.94 36.20 13.65 27.26 -11.60%
DY 5.81 0.68 4.58 7.93 10.62 8.33 10.62 -9.55%
P/NAPS 2.21 5.92 1.28 0.61 0.50 0.37 0.60 24.24%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 20/11/15 21/11/14 26/11/13 26/11/12 23/11/11 24/11/10 -
Price 3.18 2.87 2.87 1.68 1.28 0.84 1.22 -
P/RPS 0.94 1.04 0.45 0.32 0.22 0.19 0.29 21.63%
P/EPS 7.89 11.13 7.13 6.12 3.13 8.54 3.96 12.16%
EY 12.68 8.98 14.02 16.35 31.96 11.70 25.25 -10.83%
DY 5.66 1.68 4.07 6.85 9.38 7.14 9.84 -8.79%
P/NAPS 2.27 2.38 1.44 0.70 0.57 0.44 0.64 23.46%

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