[LIIHEN] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 16.83%
YoY- 33.13%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 315,876 309,516 305,352 331,940 346,482 356,072 351,228 -6.81%
PBT 24,516 25,130 23,800 32,872 26,452 33,849 30,070 -12.69%
Tax -6,756 -6,357 -6,088 -7,844 -5,089 -8,554 -7,776 -8.92%
NP 17,760 18,773 17,712 25,028 21,363 25,294 22,294 -14.02%
-
NP to SH 17,760 18,773 17,712 25,028 21,423 25,294 22,294 -14.02%
-
Tax Rate 27.56% 25.30% 25.58% 23.86% 19.24% 25.27% 25.86% -
Total Cost 298,116 290,742 287,640 306,912 325,119 330,777 328,934 -6.33%
-
Net Worth 145,493 143,675 139,349 140,952 134,693 134,706 128,670 8.51%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,898 6,799 6,600 9,600 7,200 7,200 5,999 9.72%
Div Payout % 38.84% 36.22% 37.26% 38.36% 33.61% 28.46% 26.91% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 145,493 143,675 139,349 140,952 134,693 134,706 128,670 8.51%
NOSH 59,989 60,000 60,000 60,000 60,000 60,000 59,994 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.62% 6.07% 5.80% 7.54% 6.17% 7.10% 6.35% -
ROE 12.21% 13.07% 12.71% 17.76% 15.90% 18.78% 17.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 526.55 515.86 508.92 553.23 577.47 593.45 585.43 -6.80%
EPS 29.54 31.29 29.52 41.72 35.71 42.16 37.16 -14.15%
DPS 11.50 11.33 11.00 16.00 12.00 12.00 10.00 9.73%
NAPS 2.4253 2.3946 2.3225 2.3492 2.2449 2.2451 2.1447 8.51%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 58.50 57.32 56.55 61.47 64.16 65.94 65.04 -6.80%
EPS 3.29 3.48 3.28 4.63 3.97 4.68 4.13 -14.03%
DPS 1.28 1.26 1.22 1.78 1.33 1.33 1.11 9.93%
NAPS 0.2694 0.2661 0.2581 0.261 0.2494 0.2495 0.2383 8.49%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.61 1.45 1.61 1.16 1.30 1.13 1.03 -
P/RPS 0.31 0.28 0.32 0.21 0.23 0.19 0.18 43.53%
P/EPS 5.44 4.63 5.45 2.78 3.64 2.68 2.77 56.63%
EY 18.39 21.58 18.34 35.96 27.47 37.31 36.08 -36.11%
DY 7.14 7.82 6.83 13.79 9.23 10.62 9.71 -18.48%
P/NAPS 0.66 0.61 0.69 0.49 0.58 0.50 0.48 23.58%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 26/11/13 23/08/13 27/05/13 25/02/13 26/11/12 27/08/12 -
Price 1.88 1.68 1.87 1.55 1.28 1.28 1.30 -
P/RPS 0.36 0.33 0.37 0.28 0.22 0.22 0.22 38.73%
P/EPS 6.35 5.37 6.33 3.72 3.58 3.04 3.50 48.59%
EY 15.75 18.62 15.79 26.91 27.89 32.94 28.58 -32.71%
DY 6.12 6.75 5.88 10.32 9.38 9.38 7.69 -14.08%
P/NAPS 0.78 0.70 0.81 0.66 0.57 0.57 0.61 17.75%

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