[LIIHEN] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -12.98%
YoY- 91.78%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 546,822 397,928 315,876 346,483 284,559 260,692 218,850 16.48%
PBT 72,082 35,559 24,517 26,451 14,667 23,231 21,079 22.73%
Tax -14,875 -7,560 -6,757 -5,090 -3,529 -5,657 -4,845 20.54%
NP 57,207 27,999 17,760 21,361 11,138 17,574 16,234 23.34%
-
NP to SH 57,207 27,999 17,760 21,361 11,138 17,574 16,234 23.34%
-
Tax Rate 20.64% 21.26% 27.56% 19.24% 24.06% 24.35% 22.98% -
Total Cost 489,615 369,929 298,116 325,122 273,421 243,118 202,616 15.83%
-
Net Worth 229,929 63,552 145,480 134,693 120,310 59,905 59,945 25.10%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 18,802 5,903 6,899 7,199 3,898 5,996 5,096 24.29%
Div Payout % 32.87% 21.09% 38.85% 33.70% 35.00% 34.12% 31.39% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 229,929 63,552 145,480 134,693 120,310 59,905 59,945 25.10%
NOSH 180,000 60,000 59,984 60,000 59,978 59,905 59,945 20.10%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.46% 7.04% 5.62% 6.17% 3.91% 6.74% 7.42% -
ROE 24.88% 44.06% 12.21% 15.86% 9.26% 29.34% 27.08% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 303.67 663.21 526.60 577.47 474.44 435.17 365.08 -3.02%
EPS 31.77 46.67 29.61 35.60 18.57 29.34 27.08 2.69%
DPS 10.44 9.84 11.50 12.00 6.50 10.00 8.50 3.48%
NAPS 1.2769 1.0592 2.4253 2.2449 2.0059 1.00 1.00 4.15%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 101.26 73.69 58.50 64.16 52.70 48.28 40.53 16.47%
EPS 10.59 5.19 3.29 3.96 2.06 3.25 3.01 23.31%
DPS 3.48 1.09 1.28 1.33 0.72 1.11 0.94 24.36%
NAPS 0.4258 0.1177 0.2694 0.2494 0.2228 0.1109 0.111 25.10%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.66 2.80 1.61 1.30 0.83 1.15 0.96 -
P/RPS 0.88 0.42 0.31 0.23 0.17 0.26 0.26 22.52%
P/EPS 8.37 6.00 5.44 3.65 4.47 3.92 3.54 15.41%
EY 11.94 16.67 18.39 27.39 22.37 25.51 28.21 -13.34%
DY 3.93 3.51 7.14 9.23 7.83 8.70 8.85 -12.64%
P/NAPS 2.08 2.64 0.66 0.58 0.41 1.15 0.96 13.74%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 24/02/14 25/02/13 27/02/12 25/02/11 24/02/10 -
Price 2.59 3.78 1.88 1.28 0.85 1.16 1.44 -
P/RPS 0.85 0.57 0.36 0.22 0.18 0.27 0.39 13.85%
P/EPS 8.15 8.10 6.35 3.60 4.58 3.95 5.32 7.36%
EY 12.27 12.35 15.75 27.81 21.85 25.29 18.81 -6.86%
DY 4.03 2.60 6.12 9.38 7.65 8.62 5.90 -6.15%
P/NAPS 2.03 3.57 0.78 0.57 0.42 1.16 1.44 5.88%

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