[LIIHEN] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 88.94%
YoY- -36.62%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 397,928 315,876 346,483 284,559 260,692 218,850 173,180 14.86%
PBT 35,559 24,517 26,451 14,667 23,231 21,079 6,247 33.60%
Tax -7,560 -6,757 -5,090 -3,529 -5,657 -4,845 -785 45.83%
NP 27,999 17,760 21,361 11,138 17,574 16,234 5,462 31.29%
-
NP to SH 27,999 17,760 21,361 11,138 17,574 16,234 5,462 31.29%
-
Tax Rate 21.26% 27.56% 19.24% 24.06% 24.35% 22.98% 12.57% -
Total Cost 369,929 298,116 325,122 273,421 243,118 202,616 167,718 14.08%
-
Net Worth 63,552 145,480 134,693 120,310 59,905 59,945 59,948 0.97%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 5,903 6,899 7,199 3,898 5,996 5,096 892 37.00%
Div Payout % 21.09% 38.85% 33.70% 35.00% 34.12% 31.39% 16.33% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 63,552 145,480 134,693 120,310 59,905 59,945 59,948 0.97%
NOSH 60,000 59,984 60,000 59,978 59,905 59,945 59,948 0.01%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.04% 5.62% 6.17% 3.91% 6.74% 7.42% 3.15% -
ROE 44.06% 12.21% 15.86% 9.26% 29.34% 27.08% 9.11% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 663.21 526.60 577.47 474.44 435.17 365.08 288.88 14.84%
EPS 46.67 29.61 35.60 18.57 29.34 27.08 9.11 31.28%
DPS 9.84 11.50 12.00 6.50 10.00 8.50 1.50 36.80%
NAPS 1.0592 2.4253 2.2449 2.0059 1.00 1.00 1.00 0.96%
Adjusted Per Share Value based on latest NOSH - 59,978
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 73.69 58.50 64.16 52.70 48.28 40.53 32.07 14.86%
EPS 5.19 3.29 3.96 2.06 3.25 3.01 1.01 31.34%
DPS 1.09 1.28 1.33 0.72 1.11 0.94 0.17 36.28%
NAPS 0.1177 0.2694 0.2494 0.2228 0.1109 0.111 0.111 0.98%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.80 1.61 1.30 0.83 1.15 0.96 0.45 -
P/RPS 0.42 0.31 0.23 0.17 0.26 0.26 0.16 17.44%
P/EPS 6.00 5.44 3.65 4.47 3.92 3.54 4.94 3.29%
EY 16.67 18.39 27.39 22.37 25.51 28.21 20.25 -3.18%
DY 3.51 7.14 9.23 7.83 8.70 8.85 3.33 0.88%
P/NAPS 2.64 0.66 0.58 0.41 1.15 0.96 0.45 34.27%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 24/02/14 25/02/13 27/02/12 25/02/11 24/02/10 23/02/09 -
Price 3.78 1.88 1.28 0.85 1.16 1.44 0.47 -
P/RPS 0.57 0.36 0.22 0.18 0.27 0.39 0.16 23.57%
P/EPS 8.10 6.35 3.60 4.58 3.95 5.32 5.16 7.80%
EY 12.35 15.75 27.81 21.85 25.29 18.81 19.39 -7.23%
DY 2.60 6.12 9.38 7.65 8.62 5.90 3.19 -3.34%
P/NAPS 3.57 0.78 0.57 0.42 1.16 1.44 0.47 40.18%

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