[LIIHEN] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -9.36%
YoY- 62.83%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 692,088 623,460 606,604 619,806 661,576 546,822 526,141 20.03%
PBT 115,716 93,574 95,140 100,206 111,148 71,984 67,000 43.90%
Tax -27,240 -20,444 -22,713 -23,984 -27,052 -14,804 -15,177 47.63%
NP 88,476 73,130 72,426 76,222 84,096 57,180 51,822 42.80%
-
NP to SH 88,476 73,275 72,426 76,222 84,096 57,180 51,822 42.80%
-
Tax Rate 23.54% 21.85% 23.87% 23.93% 24.34% 20.57% 22.65% -
Total Cost 603,612 550,330 534,177 543,584 577,480 489,642 474,318 17.41%
-
Net Worth 268,254 264,131 251,981 242,982 240,300 229,842 217,223 15.09%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 28,800 39,600 28,800 28,800 28,800 23,993 17,592 38.86%
Div Payout % 32.55% 54.04% 39.76% 37.78% 34.25% 41.96% 33.95% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 268,254 264,131 251,981 242,982 240,300 229,842 217,223 15.09%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 60,000 107.86%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 12.78% 11.73% 11.94% 12.30% 12.71% 10.46% 9.85% -
ROE 32.98% 27.74% 28.74% 31.37% 35.00% 24.88% 23.86% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 384.49 346.37 337.00 344.34 367.54 303.79 292.30 20.03%
EPS 49.16 40.71 40.24 42.34 46.72 31.77 28.79 42.81%
DPS 16.00 22.00 16.00 16.00 16.00 13.33 9.77 38.89%
NAPS 1.4903 1.4674 1.3999 1.3499 1.335 1.2769 1.2068 15.08%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 128.16 115.46 112.33 114.78 122.51 101.26 97.43 20.03%
EPS 16.38 13.57 13.41 14.12 15.57 10.59 9.60 42.74%
DPS 5.33 7.33 5.33 5.33 5.33 4.44 3.26 38.74%
NAPS 0.4968 0.4891 0.4666 0.45 0.445 0.4256 0.4023 15.08%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.17 3.19 3.10 3.08 2.07 2.66 7.15 -
P/RPS 0.82 0.92 0.92 0.89 0.56 0.88 2.45 -51.76%
P/EPS 6.45 7.84 7.70 7.27 4.43 8.37 24.83 -59.25%
EY 15.51 12.76 12.98 13.75 22.57 11.94 4.03 145.38%
DY 5.05 6.90 5.16 5.19 7.73 5.01 1.37 138.43%
P/NAPS 2.13 2.17 2.21 2.28 1.55 2.08 5.92 -49.38%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 22/02/17 25/11/16 19/08/16 20/05/16 24/02/16 20/11/15 -
Price 3.20 3.52 3.18 3.38 2.51 2.59 2.87 -
P/RPS 0.83 1.02 0.94 0.98 0.68 0.85 0.98 -10.47%
P/EPS 6.51 8.65 7.90 7.98 5.37 8.15 9.97 -24.71%
EY 15.36 11.56 12.65 12.53 18.61 12.27 10.03 32.82%
DY 5.00 6.25 5.03 4.73 6.37 5.15 3.41 29.03%
P/NAPS 2.15 2.40 2.27 2.50 1.88 2.03 2.38 -6.54%

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