[LIIHEN] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 8.89%
YoY- 54.29%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 738,276 631,088 600,134 414,663 328,238 346,242 312,459 15.40%
PBT 75,966 94,614 85,999 38,634 27,094 28,473 18,042 27.05%
Tax -16,426 -20,491 -18,512 -8,147 -7,335 -5,555 -4,267 25.17%
NP 59,540 74,123 67,487 30,487 19,759 22,918 13,775 27.61%
-
NP to SH 59,604 74,267 67,487 30,487 19,759 22,918 13,775 27.63%
-
Tax Rate 21.62% 21.66% 21.53% 21.09% 27.07% 19.51% 23.65% -
Total Cost 678,736 556,965 532,647 384,176 308,479 323,324 298,684 14.65%
-
Net Worth 281,790 268,254 240,300 179,966 151,974 140,952 125,285 14.45%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 33,300 39,600 24,802 4,703 6,899 8,399 4,200 41.18%
Div Payout % 55.87% 53.32% 36.75% 15.43% 34.92% 36.65% 30.49% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 281,790 268,254 240,300 179,966 151,974 140,952 125,285 14.45%
NOSH 180,000 180,000 180,000 60,000 60,000 60,000 60,025 20.07%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 8.06% 11.75% 11.25% 7.35% 6.02% 6.62% 4.41% -
ROE 21.15% 27.69% 28.08% 16.94% 13.00% 16.26% 10.99% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 410.15 350.60 333.41 691.23 547.06 577.07 520.54 -3.89%
EPS 33.11 41.26 37.49 50.82 32.93 38.20 22.95 6.29%
DPS 18.50 22.00 13.78 7.84 11.50 14.00 7.00 17.57%
NAPS 1.5655 1.4903 1.335 3.00 2.5329 2.3492 2.0872 -4.67%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 136.72 116.87 111.14 76.79 60.78 64.12 57.86 15.40%
EPS 11.04 13.75 12.50 5.65 3.66 4.24 2.55 27.65%
DPS 6.17 7.33 4.59 0.87 1.28 1.56 0.78 41.13%
NAPS 0.5218 0.4968 0.445 0.3333 0.2814 0.261 0.232 14.45%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.67 3.17 2.07 4.14 1.78 1.16 0.97 -
P/RPS 0.65 0.90 0.62 0.60 0.33 0.20 0.19 22.73%
P/EPS 8.06 7.68 5.52 8.15 5.41 3.04 4.23 11.33%
EY 12.40 13.02 18.11 12.28 18.50 32.93 23.66 -10.20%
DY 6.93 6.94 6.66 1.89 6.46 12.07 7.22 -0.68%
P/NAPS 1.71 2.13 1.55 1.38 0.70 0.49 0.46 24.45%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 23/05/17 20/05/16 25/05/15 26/05/14 27/05/13 28/05/12 -
Price 2.65 3.20 2.51 4.09 1.91 1.55 1.00 -
P/RPS 0.65 0.91 0.75 0.59 0.35 0.27 0.19 22.73%
P/EPS 8.00 7.76 6.69 8.05 5.80 4.06 4.36 10.64%
EY 12.50 12.89 14.94 12.43 17.24 24.64 22.95 -9.62%
DY 6.98 6.88 5.49 1.92 6.02 9.03 7.00 -0.04%
P/NAPS 1.69 2.15 1.88 1.36 0.75 0.66 0.48 23.32%

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