[LIIHEN] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -10.93%
YoY- 66.07%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 448,328 397,928 393,266 386,408 381,388 315,876 309,516 28.04%
PBT 55,480 35,767 36,193 39,036 43,180 24,516 25,130 69.63%
Tax -12,504 -7,565 -8,894 -9,622 -10,156 -6,756 -6,357 57.05%
NP 42,976 28,202 27,298 29,414 33,024 17,760 18,773 73.78%
-
NP to SH 42,976 28,202 27,298 29,414 33,024 17,760 18,773 73.78%
-
Tax Rate 22.54% 21.15% 24.57% 24.65% 23.52% 27.56% 25.30% -
Total Cost 405,352 369,726 365,968 356,994 348,364 298,116 290,742 24.82%
-
Net Worth 199,295 190,692 157,596 153,930 151,974 145,493 143,675 24.40%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 14,400 8,700 8,800 9,000 9,600 6,898 6,799 64.99%
Div Payout % 33.51% 30.85% 32.24% 30.60% 29.07% 38.84% 36.22% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 199,295 190,692 157,596 153,930 151,974 145,493 143,675 24.40%
NOSH 60,000 60,000 60,000 60,000 60,000 59,989 60,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.59% 7.09% 6.94% 7.61% 8.66% 5.62% 6.07% -
ROE 21.56% 14.79% 17.32% 19.11% 21.73% 12.21% 13.07% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 747.21 663.21 655.44 644.01 635.65 526.55 515.86 28.04%
EPS 71.64 47.00 45.49 49.02 55.04 29.54 31.29 73.80%
DPS 24.00 14.50 14.67 15.00 16.00 11.50 11.33 65.01%
NAPS 3.3216 3.1782 2.6266 2.5655 2.5329 2.4253 2.3946 24.40%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 82.87 73.55 72.69 71.42 70.50 58.39 57.21 28.05%
EPS 7.94 5.21 5.05 5.44 6.10 3.28 3.47 73.73%
DPS 2.66 1.61 1.63 1.66 1.77 1.28 1.26 64.64%
NAPS 0.3684 0.3525 0.2913 0.2845 0.2809 0.2689 0.2656 24.39%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.14 2.80 2.55 2.49 1.78 1.61 1.45 -
P/RPS 0.55 0.42 0.39 0.39 0.28 0.31 0.28 56.90%
P/EPS 5.78 5.96 5.60 5.08 3.23 5.44 4.63 15.95%
EY 17.30 16.79 17.84 19.69 30.92 18.39 21.58 -13.71%
DY 5.80 5.18 5.75 6.02 8.99 7.14 7.82 -18.07%
P/NAPS 1.25 0.88 0.97 0.97 0.70 0.66 0.61 61.40%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 26/02/15 21/11/14 25/08/14 26/05/14 24/02/14 26/11/13 -
Price 4.09 3.78 2.87 2.64 1.91 1.88 1.68 -
P/RPS 0.55 0.57 0.44 0.41 0.30 0.36 0.33 40.61%
P/EPS 5.71 8.04 6.31 5.39 3.47 6.35 5.37 4.18%
EY 17.51 12.43 15.85 18.57 28.82 15.75 18.62 -4.01%
DY 5.87 3.84 5.11 5.68 8.38 6.12 6.75 -8.89%
P/NAPS 1.23 1.19 1.09 1.03 0.75 0.78 0.70 45.66%

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