[LIIHEN] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 26.14%
YoY- -17.1%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 294,950 193,204 95,347 315,876 232,137 152,676 82,985 132.71%
PBT 27,145 19,518 10,795 24,516 18,848 11,900 8,218 121.63%
Tax -6,671 -4,811 -2,539 -6,756 -4,768 -3,044 -1,961 126.02%
NP 20,474 14,707 8,256 17,760 14,080 8,856 6,257 120.24%
-
NP to SH 20,474 14,707 8,256 17,760 14,080 8,856 6,257 120.24%
-
Tax Rate 24.58% 24.65% 23.52% 27.56% 25.30% 25.58% 23.86% -
Total Cost 274,476 178,497 87,091 298,116 218,057 143,820 76,728 133.72%
-
Net Worth 157,596 153,930 151,974 145,493 143,675 139,349 140,952 7.71%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 6,600 4,500 2,400 6,898 5,100 3,300 2,400 96.16%
Div Payout % 32.24% 30.60% 29.07% 38.84% 36.22% 37.26% 38.36% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 157,596 153,930 151,974 145,493 143,675 139,349 140,952 7.71%
NOSH 60,000 60,000 60,000 59,989 60,000 60,000 60,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.94% 7.61% 8.66% 5.62% 6.07% 5.80% 7.54% -
ROE 12.99% 9.55% 5.43% 12.21% 9.80% 6.36% 4.44% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 491.58 322.01 158.91 526.55 386.90 254.46 138.31 132.71%
EPS 34.12 24.51 13.76 29.54 23.47 14.76 10.43 120.20%
DPS 11.00 7.50 4.00 11.50 8.50 5.50 4.00 96.16%
NAPS 2.6266 2.5655 2.5329 2.4253 2.3946 2.3225 2.3492 7.71%
Adjusted Per Share Value based on latest NOSH - 59,984
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 54.62 35.78 17.66 58.50 42.99 28.27 15.37 132.69%
EPS 3.79 2.72 1.53 3.29 2.61 1.64 1.16 120.02%
DPS 1.22 0.83 0.44 1.28 0.94 0.61 0.44 97.24%
NAPS 0.2918 0.2851 0.2814 0.2694 0.2661 0.2581 0.261 7.71%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.55 2.49 1.78 1.61 1.45 1.61 1.16 -
P/RPS 0.52 0.77 1.12 0.31 0.37 0.63 0.84 -27.34%
P/EPS 7.47 10.16 12.94 5.44 6.18 10.91 11.12 -23.27%
EY 13.38 9.84 7.73 18.39 16.18 9.17 8.99 30.32%
DY 4.31 3.01 2.25 7.14 5.86 3.42 3.45 15.97%
P/NAPS 0.97 0.97 0.70 0.66 0.61 0.69 0.49 57.59%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 25/08/14 26/05/14 24/02/14 26/11/13 23/08/13 27/05/13 -
Price 2.87 2.64 1.91 1.88 1.68 1.87 1.55 -
P/RPS 0.58 0.82 1.20 0.36 0.43 0.73 1.12 -35.48%
P/EPS 8.41 10.77 13.88 6.35 7.16 12.67 14.86 -31.55%
EY 11.89 9.28 7.20 15.75 13.97 7.89 6.73 46.09%
DY 3.83 2.84 2.09 6.12 5.06 2.94 2.58 30.10%
P/NAPS 1.09 1.03 0.75 0.78 0.70 0.81 0.66 39.67%

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