[LIIHEN] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 81.27%
YoY- 62.83%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 173,022 623,460 454,953 309,903 165,394 546,822 394,606 -42.25%
PBT 28,929 93,574 71,355 50,103 27,787 71,984 50,250 -30.77%
Tax -6,810 -20,444 -17,035 -11,992 -6,763 -14,804 -11,383 -28.97%
NP 22,119 73,130 54,320 38,111 21,024 57,180 38,867 -31.30%
-
NP to SH 22,119 73,275 54,320 38,111 21,024 57,180 38,867 -31.30%
-
Tax Rate 23.54% 21.85% 23.87% 23.93% 24.34% 20.57% 22.65% -
Total Cost 150,903 550,330 400,633 271,792 144,370 489,642 355,739 -43.51%
-
Net Worth 268,254 264,131 251,981 242,982 240,300 229,842 217,223 15.09%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 7,200 39,600 21,600 14,400 7,200 23,993 13,193 -33.19%
Div Payout % 32.55% 54.04% 39.76% 37.78% 34.25% 41.96% 33.95% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 268,254 264,131 251,981 242,982 240,300 229,842 217,223 15.09%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 60,000 107.86%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 12.78% 11.73% 11.94% 12.30% 12.71% 10.46% 9.85% -
ROE 8.25% 27.74% 21.56% 15.68% 8.75% 24.88% 17.89% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 96.12 346.37 252.75 172.17 91.89 303.79 219.23 -42.25%
EPS 12.29 40.71 30.18 21.17 11.68 31.77 21.59 -31.29%
DPS 4.00 22.00 12.00 8.00 4.00 13.33 7.33 -33.19%
NAPS 1.4903 1.4674 1.3999 1.3499 1.335 1.2769 1.2068 15.08%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 31.98 115.24 84.09 57.28 30.57 101.07 72.94 -42.25%
EPS 4.09 13.54 10.04 7.04 3.89 10.57 7.18 -31.25%
DPS 1.33 7.32 3.99 2.66 1.33 4.44 2.44 -33.24%
NAPS 0.4958 0.4882 0.4658 0.4491 0.4442 0.4248 0.4015 15.08%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.17 3.19 3.10 3.08 2.07 2.66 7.15 -
P/RPS 3.30 0.92 1.23 1.79 2.25 0.88 3.26 0.81%
P/EPS 25.80 7.84 10.27 14.55 17.72 8.37 33.11 -15.30%
EY 3.88 12.76 9.73 6.87 5.64 11.94 3.02 18.16%
DY 1.26 6.90 3.87 2.60 1.93 5.01 1.03 14.36%
P/NAPS 2.13 2.17 2.21 2.28 1.55 2.08 5.92 -49.38%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 22/02/17 25/11/16 19/08/16 20/05/16 24/02/16 20/11/15 -
Price 3.20 3.52 3.18 3.38 2.51 2.59 2.87 -
P/RPS 3.33 1.02 1.26 1.96 2.73 0.85 1.31 86.15%
P/EPS 26.04 8.65 10.54 15.96 21.49 8.15 13.29 56.51%
EY 3.84 11.56 9.49 6.26 4.65 12.27 7.52 -36.08%
DY 1.25 6.25 3.77 2.37 1.59 5.15 2.55 -37.80%
P/NAPS 2.15 2.40 2.27 2.50 1.88 2.03 2.38 -6.54%

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