[LIIHEN] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -5.4%
YoY- -17.1%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 393,266 386,408 381,388 315,876 309,516 305,352 331,940 11.95%
PBT 36,193 39,036 43,180 24,516 25,130 23,800 32,872 6.62%
Tax -8,894 -9,622 -10,156 -6,756 -6,357 -6,088 -7,844 8.72%
NP 27,298 29,414 33,024 17,760 18,773 17,712 25,028 5.95%
-
NP to SH 27,298 29,414 33,024 17,760 18,773 17,712 25,028 5.95%
-
Tax Rate 24.57% 24.65% 23.52% 27.56% 25.30% 25.58% 23.86% -
Total Cost 365,968 356,994 348,364 298,116 290,742 287,640 306,912 12.43%
-
Net Worth 157,596 153,930 151,974 145,493 143,675 139,349 140,952 7.71%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 8,800 9,000 9,600 6,898 6,799 6,600 9,600 -5.63%
Div Payout % 32.24% 30.60% 29.07% 38.84% 36.22% 37.26% 38.36% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 157,596 153,930 151,974 145,493 143,675 139,349 140,952 7.71%
NOSH 60,000 60,000 60,000 59,989 60,000 60,000 60,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.94% 7.61% 8.66% 5.62% 6.07% 5.80% 7.54% -
ROE 17.32% 19.11% 21.73% 12.21% 13.07% 12.71% 17.76% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 655.44 644.01 635.65 526.55 515.86 508.92 553.23 11.95%
EPS 45.49 49.02 55.04 29.54 31.29 29.52 41.72 5.93%
DPS 14.67 15.00 16.00 11.50 11.33 11.00 16.00 -5.61%
NAPS 2.6266 2.5655 2.5329 2.4253 2.3946 2.3225 2.3492 7.71%
Adjusted Per Share Value based on latest NOSH - 59,984
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 72.83 71.56 70.63 58.50 57.32 56.55 61.47 11.95%
EPS 5.06 5.45 6.12 3.29 3.48 3.28 4.63 6.09%
DPS 1.63 1.67 1.78 1.28 1.26 1.22 1.78 -5.69%
NAPS 0.2918 0.2851 0.2814 0.2694 0.2661 0.2581 0.261 7.71%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.55 2.49 1.78 1.61 1.45 1.61 1.16 -
P/RPS 0.39 0.39 0.28 0.31 0.28 0.32 0.21 51.03%
P/EPS 5.60 5.08 3.23 5.44 4.63 5.45 2.78 59.43%
EY 17.84 19.69 30.92 18.39 21.58 18.34 35.96 -37.30%
DY 5.75 6.02 8.99 7.14 7.82 6.83 13.79 -44.15%
P/NAPS 0.97 0.97 0.70 0.66 0.61 0.69 0.49 57.59%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 25/08/14 26/05/14 24/02/14 26/11/13 23/08/13 27/05/13 -
Price 2.87 2.64 1.91 1.88 1.68 1.87 1.55 -
P/RPS 0.44 0.41 0.30 0.36 0.33 0.37 0.28 35.12%
P/EPS 6.31 5.39 3.47 6.35 5.37 6.33 3.72 42.18%
EY 15.85 18.57 28.82 15.75 18.62 15.79 26.91 -29.71%
DY 5.11 5.68 8.38 6.12 6.75 5.88 10.32 -37.38%
P/NAPS 1.09 1.03 0.75 0.78 0.70 0.81 0.66 39.67%

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