[LIIHEN] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 85.95%
YoY- 31.95%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 397,928 393,266 386,408 381,388 315,876 309,516 305,352 19.25%
PBT 35,767 36,193 39,036 43,180 24,516 25,130 23,800 31.10%
Tax -7,565 -8,894 -9,622 -10,156 -6,756 -6,357 -6,088 15.53%
NP 28,202 27,298 29,414 33,024 17,760 18,773 17,712 36.24%
-
NP to SH 28,202 27,298 29,414 33,024 17,760 18,773 17,712 36.24%
-
Tax Rate 21.15% 24.57% 24.65% 23.52% 27.56% 25.30% 25.58% -
Total Cost 369,726 365,968 356,994 348,364 298,116 290,742 287,640 18.16%
-
Net Worth 190,692 157,596 153,930 151,974 145,493 143,675 139,349 23.18%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 8,700 8,800 9,000 9,600 6,898 6,799 6,600 20.16%
Div Payout % 30.85% 32.24% 30.60% 29.07% 38.84% 36.22% 37.26% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 190,692 157,596 153,930 151,974 145,493 143,675 139,349 23.18%
NOSH 60,000 60,000 60,000 60,000 59,989 60,000 60,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.09% 6.94% 7.61% 8.66% 5.62% 6.07% 5.80% -
ROE 14.79% 17.32% 19.11% 21.73% 12.21% 13.07% 12.71% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 663.21 655.44 644.01 635.65 526.55 515.86 508.92 19.24%
EPS 47.00 45.49 49.02 55.04 29.54 31.29 29.52 36.23%
DPS 14.50 14.67 15.00 16.00 11.50 11.33 11.00 20.16%
NAPS 3.1782 2.6266 2.5655 2.5329 2.4253 2.3946 2.3225 23.18%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 73.55 72.69 71.42 70.50 58.39 57.21 56.44 19.24%
EPS 5.21 5.05 5.44 6.10 3.28 3.47 3.27 36.29%
DPS 1.61 1.63 1.66 1.77 1.28 1.26 1.22 20.25%
NAPS 0.3525 0.2913 0.2845 0.2809 0.2689 0.2656 0.2576 23.18%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.80 2.55 2.49 1.78 1.61 1.45 1.61 -
P/RPS 0.42 0.39 0.39 0.28 0.31 0.28 0.32 19.81%
P/EPS 5.96 5.60 5.08 3.23 5.44 4.63 5.45 6.12%
EY 16.79 17.84 19.69 30.92 18.39 21.58 18.34 -5.70%
DY 5.18 5.75 6.02 8.99 7.14 7.82 6.83 -16.79%
P/NAPS 0.88 0.97 0.97 0.70 0.66 0.61 0.69 17.55%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 21/11/14 25/08/14 26/05/14 24/02/14 26/11/13 23/08/13 -
Price 3.78 2.87 2.64 1.91 1.88 1.68 1.87 -
P/RPS 0.57 0.44 0.41 0.30 0.36 0.33 0.37 33.28%
P/EPS 8.04 6.31 5.39 3.47 6.35 5.37 6.33 17.23%
EY 12.43 15.85 18.57 28.82 15.75 18.62 15.79 -14.70%
DY 3.84 5.11 5.68 8.38 6.12 6.75 5.88 -24.66%
P/NAPS 1.19 1.09 1.03 0.75 0.78 0.70 0.81 29.14%

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