[LIIHEN] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 5.99%
YoY- -25.78%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 386,408 381,388 315,876 309,516 305,352 331,940 346,482 7.56%
PBT 39,036 43,180 24,516 25,130 23,800 32,872 26,452 29.71%
Tax -9,622 -10,156 -6,756 -6,357 -6,088 -7,844 -5,089 53.08%
NP 29,414 33,024 17,760 18,773 17,712 25,028 21,363 23.83%
-
NP to SH 29,414 33,024 17,760 18,773 17,712 25,028 21,423 23.60%
-
Tax Rate 24.65% 23.52% 27.56% 25.30% 25.58% 23.86% 19.24% -
Total Cost 356,994 348,364 298,116 290,742 287,640 306,912 325,119 6.45%
-
Net Worth 153,930 151,974 145,493 143,675 139,349 140,952 134,693 9.33%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 9,000 9,600 6,898 6,799 6,600 9,600 7,200 16.08%
Div Payout % 30.60% 29.07% 38.84% 36.22% 37.26% 38.36% 33.61% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 153,930 151,974 145,493 143,675 139,349 140,952 134,693 9.33%
NOSH 60,000 60,000 59,989 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.61% 8.66% 5.62% 6.07% 5.80% 7.54% 6.17% -
ROE 19.11% 21.73% 12.21% 13.07% 12.71% 17.76% 15.90% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 644.01 635.65 526.55 515.86 508.92 553.23 577.47 7.56%
EPS 49.02 55.04 29.54 31.29 29.52 41.72 35.71 23.58%
DPS 15.00 16.00 11.50 11.33 11.00 16.00 12.00 16.08%
NAPS 2.5655 2.5329 2.4253 2.3946 2.3225 2.3492 2.2449 9.33%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 71.56 70.63 58.50 57.32 56.55 61.47 64.16 7.56%
EPS 5.45 6.12 3.29 3.48 3.28 4.63 3.97 23.59%
DPS 1.67 1.78 1.28 1.26 1.22 1.78 1.33 16.43%
NAPS 0.2851 0.2814 0.2694 0.2661 0.2581 0.261 0.2494 9.35%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.49 1.78 1.61 1.45 1.61 1.16 1.30 -
P/RPS 0.39 0.28 0.31 0.28 0.32 0.21 0.23 42.33%
P/EPS 5.08 3.23 5.44 4.63 5.45 2.78 3.64 24.96%
EY 19.69 30.92 18.39 21.58 18.34 35.96 27.47 -19.95%
DY 6.02 8.99 7.14 7.82 6.83 13.79 9.23 -24.85%
P/NAPS 0.97 0.70 0.66 0.61 0.69 0.49 0.58 41.02%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 24/02/14 26/11/13 23/08/13 27/05/13 25/02/13 -
Price 2.64 1.91 1.88 1.68 1.87 1.55 1.28 -
P/RPS 0.41 0.30 0.36 0.33 0.37 0.28 0.22 51.61%
P/EPS 5.39 3.47 6.35 5.37 6.33 3.72 3.58 31.46%
EY 18.57 28.82 15.75 18.62 15.79 26.91 27.89 -23.80%
DY 5.68 8.38 6.12 6.75 5.88 10.32 9.38 -28.49%
P/NAPS 1.03 0.75 0.78 0.70 0.81 0.66 0.57 48.51%

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