[LIIHEN] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -57.8%
YoY- 127.82%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 346,482 267,054 175,614 83,226 284,559 199,920 129,099 92.54%
PBT 26,452 25,387 15,035 6,196 14,668 7,984 4,990 202.48%
Tax -5,089 -6,416 -3,888 -1,496 -3,530 -2,631 -1,249 154.01%
NP 21,363 18,971 11,147 4,700 11,138 5,353 3,741 217.80%
-
NP to SH 21,423 18,971 11,147 4,700 11,138 5,353 3,741 218.39%
-
Tax Rate 19.24% 25.27% 25.86% 24.14% 24.07% 32.95% 25.03% -
Total Cost 325,119 248,083 164,467 78,526 273,421 194,567 125,358 88.22%
-
Net Worth 134,693 134,706 128,670 125,285 120,522 115,371 114,238 11.55%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,200 5,400 2,999 1,200 3,899 2,100 1,498 183.45%
Div Payout % 33.61% 28.46% 26.91% 25.54% 35.01% 39.24% 40.06% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 134,693 134,706 128,670 125,285 120,522 115,371 114,238 11.55%
NOSH 60,000 60,000 59,994 60,025 59,994 60,011 59,951 0.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.17% 7.10% 6.35% 5.65% 3.91% 2.68% 2.90% -
ROE 15.90% 14.08% 8.66% 3.75% 9.24% 4.64% 3.27% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 577.47 445.09 292.72 138.65 474.31 333.14 215.34 92.44%
EPS 35.71 31.62 18.58 7.83 18.56 8.92 6.24 218.25%
DPS 12.00 9.00 5.00 2.00 6.50 3.50 2.50 183.20%
NAPS 2.2449 2.2451 2.1447 2.0872 2.0089 1.9225 1.9055 11.49%
Adjusted Per Share Value based on latest NOSH - 60,025
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 64.16 49.45 32.52 15.41 52.70 37.02 23.91 92.52%
EPS 3.97 3.51 2.06 0.87 2.06 0.99 0.69 219.39%
DPS 1.33 1.00 0.56 0.22 0.72 0.39 0.28 181.24%
NAPS 0.2494 0.2495 0.2383 0.232 0.2232 0.2137 0.2116 11.52%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.30 1.13 1.03 0.97 0.83 0.72 1.02 -
P/RPS 0.23 0.25 0.35 0.70 0.17 0.22 0.47 -37.76%
P/EPS 3.64 3.57 5.54 12.39 4.47 8.07 16.35 -63.09%
EY 27.47 27.98 18.04 8.07 22.37 12.39 6.12 170.87%
DY 9.23 7.96 4.85 2.06 7.83 4.86 2.45 141.14%
P/NAPS 0.58 0.50 0.48 0.46 0.41 0.37 0.54 4.85%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 27/08/12 28/05/12 27/02/12 23/11/11 18/08/11 -
Price 1.28 1.28 1.30 1.00 0.85 0.84 0.81 -
P/RPS 0.22 0.29 0.44 0.72 0.18 0.25 0.38 -30.42%
P/EPS 3.58 4.05 7.00 12.77 4.58 9.42 12.98 -57.46%
EY 27.89 24.70 14.29 7.83 21.84 10.62 7.70 134.93%
DY 9.38 7.03 3.85 2.00 7.65 4.17 3.09 108.94%
P/NAPS 0.57 0.57 0.61 0.48 0.42 0.44 0.43 20.56%

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