[LIIHEN] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 7.29%
YoY- 66.37%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 600,134 414,663 328,238 346,242 312,459 249,275 242,563 16.28%
PBT 85,999 38,634 27,094 28,473 18,042 16,368 27,889 20.62%
Tax -18,512 -8,147 -7,335 -5,555 -4,267 -4,158 -6,810 18.11%
NP 67,487 30,487 19,759 22,918 13,775 12,210 21,079 21.38%
-
NP to SH 67,487 30,487 19,759 22,918 13,775 12,210 21,079 21.38%
-
Tax Rate 21.53% 21.09% 27.07% 19.51% 23.65% 25.40% 24.42% -
Total Cost 532,647 384,176 308,479 323,324 298,684 237,065 221,484 15.73%
-
Net Worth 240,300 179,966 151,974 140,952 125,285 114,944 107,217 14.38%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 24,802 4,703 6,899 8,399 4,200 5,395 6,596 24.67%
Div Payout % 36.75% 15.43% 34.92% 36.65% 30.49% 44.19% 31.29% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 240,300 179,966 151,974 140,952 125,285 114,944 107,217 14.38%
NOSH 180,000 60,000 60,000 60,000 60,025 59,941 59,991 20.07%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 11.25% 7.35% 6.02% 6.62% 4.41% 4.90% 8.69% -
ROE 28.08% 16.94% 13.00% 16.26% 10.99% 10.62% 19.66% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 333.41 691.23 547.06 577.07 520.54 415.86 404.33 -3.16%
EPS 37.49 50.82 32.93 38.20 22.95 20.37 35.14 1.08%
DPS 13.78 7.84 11.50 14.00 7.00 9.00 11.00 3.82%
NAPS 1.335 3.00 2.5329 2.3492 2.0872 1.9176 1.7872 -4.74%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 110.93 76.65 60.67 64.00 57.75 46.08 44.84 16.27%
EPS 12.47 5.64 3.65 4.24 2.55 2.26 3.90 21.35%
DPS 4.58 0.87 1.28 1.55 0.78 1.00 1.22 24.64%
NAPS 0.4442 0.3327 0.2809 0.2605 0.2316 0.2125 0.1982 14.38%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.07 4.14 1.78 1.16 0.97 1.15 1.21 -
P/RPS 0.62 0.60 0.33 0.20 0.19 0.28 0.30 12.84%
P/EPS 5.52 8.15 5.41 3.04 4.23 5.65 3.44 8.19%
EY 18.11 12.28 18.50 32.93 23.66 17.71 29.04 -7.56%
DY 6.66 1.89 6.46 12.07 7.22 7.83 9.09 -5.04%
P/NAPS 1.55 1.38 0.70 0.49 0.46 0.60 0.68 14.70%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/05/16 25/05/15 26/05/14 27/05/13 28/05/12 24/05/11 24/05/10 -
Price 2.51 4.09 1.91 1.55 1.00 1.15 1.17 -
P/RPS 0.75 0.59 0.35 0.27 0.19 0.28 0.29 17.14%
P/EPS 6.69 8.05 5.80 4.06 4.36 5.65 3.33 12.31%
EY 14.94 12.43 17.24 24.64 22.95 17.71 30.03 -10.97%
DY 5.49 1.92 6.02 9.03 7.00 7.83 9.40 -8.56%
P/NAPS 1.88 1.36 0.75 0.66 0.48 0.60 0.65 19.34%

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