[LIIHEN] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 23.68%
YoY- 12.82%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 414,663 328,238 346,242 312,459 249,275 242,563 184,887 14.40%
PBT 38,634 27,094 28,473 18,042 16,368 27,889 10,261 24.71%
Tax -8,147 -7,335 -5,555 -4,267 -4,158 -6,810 -1,256 36.54%
NP 30,487 19,759 22,918 13,775 12,210 21,079 9,005 22.52%
-
NP to SH 30,487 19,759 22,918 13,775 12,210 21,079 9,005 22.52%
-
Tax Rate 21.09% 27.07% 19.51% 23.65% 25.40% 24.42% 12.24% -
Total Cost 384,176 308,479 323,324 298,684 237,065 221,484 175,882 13.90%
-
Net Worth 179,966 151,974 140,952 125,285 114,944 107,217 92,411 11.74%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 4,703 6,899 8,399 4,200 5,395 6,596 892 31.91%
Div Payout % 15.43% 34.92% 36.65% 30.49% 44.19% 31.29% 9.91% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 179,966 151,974 140,952 125,285 114,944 107,217 92,411 11.74%
NOSH 60,000 60,000 60,000 60,025 59,941 59,991 60,046 -0.01%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.35% 6.02% 6.62% 4.41% 4.90% 8.69% 4.87% -
ROE 16.94% 13.00% 16.26% 10.99% 10.62% 19.66% 9.74% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 691.23 547.06 577.07 520.54 415.86 404.33 307.91 14.42%
EPS 50.82 32.93 38.20 22.95 20.37 35.14 15.00 22.54%
DPS 7.84 11.50 14.00 7.00 9.00 11.00 1.50 31.71%
NAPS 3.00 2.5329 2.3492 2.0872 1.9176 1.7872 1.539 11.76%
Adjusted Per Share Value based on latest NOSH - 60,025
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 76.65 60.67 64.00 57.75 46.08 44.84 34.17 14.40%
EPS 5.64 3.65 4.24 2.55 2.26 3.90 1.66 22.59%
DPS 0.87 1.28 1.55 0.78 1.00 1.22 0.16 32.58%
NAPS 0.3327 0.2809 0.2605 0.2316 0.2125 0.1982 0.1708 11.74%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 4.14 1.78 1.16 0.97 1.15 1.21 0.46 -
P/RPS 0.60 0.33 0.20 0.19 0.28 0.30 0.15 25.97%
P/EPS 8.15 5.41 3.04 4.23 5.65 3.44 3.07 17.66%
EY 12.28 18.50 32.93 23.66 17.71 29.04 32.60 -15.01%
DY 1.89 6.46 12.07 7.22 7.83 9.09 3.26 -8.68%
P/NAPS 1.38 0.70 0.49 0.46 0.60 0.68 0.30 28.94%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 26/05/14 27/05/13 28/05/12 24/05/11 24/05/10 27/05/09 -
Price 4.09 1.91 1.55 1.00 1.15 1.17 0.47 -
P/RPS 0.59 0.35 0.27 0.19 0.28 0.29 0.15 25.62%
P/EPS 8.05 5.80 4.06 4.36 5.65 3.33 3.13 17.04%
EY 12.43 17.24 24.64 22.95 17.71 30.03 31.91 -14.53%
DY 1.92 6.02 9.03 7.00 7.83 9.40 3.19 -8.10%
P/NAPS 1.36 0.75 0.66 0.48 0.60 0.65 0.31 27.93%

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