[LIIHEN] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 23.3%
YoY- 104.32%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 801,218 717,534 623,460 546,822 397,928 315,876 346,483 14.98%
PBT 73,734 93,754 93,472 72,082 35,559 24,517 26,451 18.62%
Tax -15,069 -20,229 -20,444 -14,875 -7,560 -6,757 -5,090 19.81%
NP 58,665 73,525 73,028 57,207 27,999 17,760 21,361 18.32%
-
NP to SH 57,788 73,589 73,172 57,207 27,999 17,760 21,361 18.03%
-
Tax Rate 20.44% 21.58% 21.87% 20.64% 21.26% 27.56% 19.24% -
Total Cost 742,553 644,009 550,432 489,615 369,929 298,116 325,122 14.75%
-
Net Worth 309,600 288,900 264,131 229,929 63,552 145,480 134,693 14.87%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 20,700 36,000 39,600 18,802 5,903 6,899 7,199 19.23%
Div Payout % 35.82% 48.92% 54.12% 32.87% 21.09% 38.85% 33.70% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 309,600 288,900 264,131 229,929 63,552 145,480 134,693 14.87%
NOSH 180,000 180,000 180,000 180,000 60,000 59,984 60,000 20.08%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.32% 10.25% 11.71% 10.46% 7.04% 5.62% 6.17% -
ROE 18.67% 25.47% 27.70% 24.88% 44.06% 12.21% 15.86% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 445.12 398.63 346.37 303.67 663.21 526.60 577.47 -4.24%
EPS 32.10 40.88 40.65 31.77 46.67 29.61 35.60 -1.70%
DPS 11.50 20.00 22.00 10.44 9.84 11.50 12.00 -0.70%
NAPS 1.72 1.605 1.4674 1.2769 1.0592 2.4253 2.2449 -4.33%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 148.37 132.88 115.46 101.26 73.69 58.50 64.16 14.98%
EPS 10.70 13.63 13.55 10.59 5.19 3.29 3.96 18.00%
DPS 3.83 6.67 7.33 3.48 1.09 1.28 1.33 19.26%
NAPS 0.5733 0.535 0.4891 0.4258 0.1177 0.2694 0.2494 14.87%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.60 3.60 3.19 2.66 2.80 1.61 1.30 -
P/RPS 0.58 0.90 0.92 0.88 0.42 0.31 0.23 16.65%
P/EPS 8.10 8.81 7.85 8.37 6.00 5.44 3.65 14.20%
EY 12.35 11.36 12.74 11.94 16.67 18.39 27.39 -12.42%
DY 4.42 5.56 6.90 3.93 3.51 7.14 9.23 -11.54%
P/NAPS 1.51 2.24 2.17 2.08 2.64 0.66 0.58 17.28%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 22/02/18 22/02/17 24/02/16 26/02/15 24/02/14 25/02/13 -
Price 2.83 3.21 3.52 2.59 3.78 1.88 1.28 -
P/RPS 0.64 0.81 1.02 0.85 0.57 0.36 0.22 19.46%
P/EPS 8.81 7.85 8.66 8.15 8.10 6.35 3.60 16.07%
EY 11.34 12.74 11.55 12.27 12.35 15.75 27.81 -13.88%
DY 4.06 6.23 6.25 4.03 2.60 6.12 9.38 -13.02%
P/NAPS 1.65 2.00 2.40 2.03 3.57 0.78 0.57 19.37%

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