[LIIHEN] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 68.79%
YoY- 127.82%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 346,482 356,072 351,228 332,904 284,559 266,560 258,198 21.55%
PBT 26,452 33,849 30,070 24,784 14,668 10,645 9,980 90.95%
Tax -5,089 -8,554 -7,776 -5,984 -3,530 -3,508 -2,498 60.35%
NP 21,363 25,294 22,294 18,800 11,138 7,137 7,482 100.62%
-
NP to SH 21,423 25,294 22,294 18,800 11,138 7,137 7,482 100.99%
-
Tax Rate 19.24% 25.27% 25.86% 24.14% 24.07% 32.95% 25.03% -
Total Cost 325,119 330,777 328,934 314,104 273,421 259,422 250,716 18.82%
-
Net Worth 134,693 134,706 128,670 125,285 120,522 115,371 114,238 11.55%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,200 7,200 5,999 4,802 3,899 2,800 2,997 78.90%
Div Payout % 33.61% 28.46% 26.91% 25.54% 35.01% 39.24% 40.06% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 134,693 134,706 128,670 125,285 120,522 115,371 114,238 11.55%
NOSH 60,000 60,000 59,994 60,025 59,994 60,011 59,951 0.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.17% 7.10% 6.35% 5.65% 3.91% 2.68% 2.90% -
ROE 15.90% 18.78% 17.33% 15.01% 9.24% 6.19% 6.55% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 577.47 593.45 585.43 554.60 474.31 444.18 430.68 21.48%
EPS 35.71 42.16 37.16 31.32 18.56 11.89 12.48 100.90%
DPS 12.00 12.00 10.00 8.00 6.50 4.67 5.00 78.78%
NAPS 2.2449 2.2451 2.1447 2.0872 2.0089 1.9225 1.9055 11.49%
Adjusted Per Share Value based on latest NOSH - 60,025
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 64.16 65.94 65.04 61.65 52.70 49.36 47.81 21.55%
EPS 3.97 4.68 4.13 3.48 2.06 1.32 1.39 100.66%
DPS 1.33 1.33 1.11 0.89 0.72 0.52 0.56 77.54%
NAPS 0.2494 0.2495 0.2383 0.232 0.2232 0.2137 0.2116 11.52%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.30 1.13 1.03 0.97 0.83 0.72 1.02 -
P/RPS 0.23 0.19 0.18 0.17 0.17 0.16 0.24 -2.78%
P/EPS 3.64 2.68 2.77 3.10 4.47 6.05 8.17 -41.52%
EY 27.47 37.31 36.08 32.29 22.37 16.52 12.24 70.99%
DY 9.23 10.62 9.71 8.25 7.83 6.48 4.90 52.23%
P/NAPS 0.58 0.50 0.48 0.46 0.41 0.37 0.54 4.85%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 27/08/12 28/05/12 27/02/12 23/11/11 18/08/11 -
Price 1.28 1.28 1.30 1.00 0.85 0.84 0.81 -
P/RPS 0.22 0.22 0.22 0.18 0.18 0.19 0.19 10.21%
P/EPS 3.58 3.04 3.50 3.19 4.58 7.06 6.49 -32.61%
EY 27.89 32.94 28.58 31.32 21.84 14.16 15.41 48.24%
DY 9.38 9.38 7.69 8.00 7.65 5.56 6.17 32.04%
P/NAPS 0.57 0.57 0.61 0.48 0.42 0.44 0.43 20.56%

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