[LIIHEN] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 41.54%
YoY- -20.55%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 95,347 315,876 232,137 152,676 82,985 346,482 267,054 -49.70%
PBT 10,795 24,516 18,848 11,900 8,218 26,452 25,387 -43.48%
Tax -2,539 -6,756 -4,768 -3,044 -1,961 -5,089 -6,416 -46.12%
NP 8,256 17,760 14,080 8,856 6,257 21,363 18,971 -42.60%
-
NP to SH 8,256 17,760 14,080 8,856 6,257 21,423 18,971 -42.60%
-
Tax Rate 23.52% 27.56% 25.30% 25.58% 23.86% 19.24% 25.27% -
Total Cost 87,091 298,116 218,057 143,820 76,728 325,119 248,083 -50.26%
-
Net Worth 151,974 145,493 143,675 139,349 140,952 134,693 134,706 8.38%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 2,400 6,898 5,100 3,300 2,400 7,200 5,400 -41.79%
Div Payout % 29.07% 38.84% 36.22% 37.26% 38.36% 33.61% 28.46% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 151,974 145,493 143,675 139,349 140,952 134,693 134,706 8.38%
NOSH 60,000 59,989 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.66% 5.62% 6.07% 5.80% 7.54% 6.17% 7.10% -
ROE 5.43% 12.21% 9.80% 6.36% 4.44% 15.90% 14.08% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 158.91 526.55 386.90 254.46 138.31 577.47 445.09 -49.70%
EPS 13.76 29.54 23.47 14.76 10.43 35.71 31.62 -42.60%
DPS 4.00 11.50 8.50 5.50 4.00 12.00 9.00 -41.79%
NAPS 2.5329 2.4253 2.3946 2.3225 2.3492 2.2449 2.2451 8.38%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 17.62 58.39 42.91 28.22 15.34 64.04 49.36 -49.71%
EPS 1.53 3.28 2.60 1.64 1.16 3.96 3.51 -42.53%
DPS 0.44 1.28 0.94 0.61 0.44 1.33 1.00 -42.17%
NAPS 0.2809 0.2689 0.2656 0.2576 0.2605 0.249 0.249 8.37%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.78 1.61 1.45 1.61 1.16 1.30 1.13 -
P/RPS 1.12 0.31 0.37 0.63 0.84 0.23 0.25 172.00%
P/EPS 12.94 5.44 6.18 10.91 11.12 3.64 3.57 136.14%
EY 7.73 18.39 16.18 9.17 8.99 27.47 27.98 -57.61%
DY 2.25 7.14 5.86 3.42 3.45 9.23 7.96 -56.96%
P/NAPS 0.70 0.66 0.61 0.69 0.49 0.58 0.50 25.17%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 24/02/14 26/11/13 23/08/13 27/05/13 25/02/13 26/11/12 -
Price 1.91 1.88 1.68 1.87 1.55 1.28 1.28 -
P/RPS 1.20 0.36 0.43 0.73 1.12 0.22 0.29 157.96%
P/EPS 13.88 6.35 7.16 12.67 14.86 3.58 4.05 127.48%
EY 7.20 15.75 13.97 7.89 6.73 27.89 24.70 -56.06%
DY 2.09 6.12 5.06 2.94 2.58 9.38 7.03 -55.48%
P/NAPS 0.75 0.78 0.70 0.81 0.66 0.57 0.57 20.09%

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