[LIIHEN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -70.79%
YoY- 33.13%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 315,876 232,137 152,676 82,985 346,482 267,054 175,614 47.74%
PBT 24,516 18,848 11,900 8,218 26,452 25,387 15,035 38.41%
Tax -6,756 -4,768 -3,044 -1,961 -5,089 -6,416 -3,888 44.39%
NP 17,760 14,080 8,856 6,257 21,363 18,971 11,147 36.29%
-
NP to SH 17,760 14,080 8,856 6,257 21,423 18,971 11,147 36.29%
-
Tax Rate 27.56% 25.30% 25.58% 23.86% 19.24% 25.27% 25.86% -
Total Cost 298,116 218,057 143,820 76,728 325,119 248,083 164,467 48.50%
-
Net Worth 145,493 143,675 139,349 140,952 134,693 134,706 128,670 8.51%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,898 5,100 3,300 2,400 7,200 5,400 2,999 73.98%
Div Payout % 38.84% 36.22% 37.26% 38.36% 33.61% 28.46% 26.91% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 145,493 143,675 139,349 140,952 134,693 134,706 128,670 8.51%
NOSH 59,989 60,000 60,000 60,000 60,000 60,000 59,994 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.62% 6.07% 5.80% 7.54% 6.17% 7.10% 6.35% -
ROE 12.21% 9.80% 6.36% 4.44% 15.90% 14.08% 8.66% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 526.55 386.90 254.46 138.31 577.47 445.09 292.72 47.74%
EPS 29.54 23.47 14.76 10.43 35.71 31.62 18.58 36.10%
DPS 11.50 8.50 5.50 4.00 12.00 9.00 5.00 73.97%
NAPS 2.4253 2.3946 2.3225 2.3492 2.2449 2.2451 2.1447 8.51%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 58.50 42.99 28.27 15.37 64.16 49.45 32.52 47.75%
EPS 3.29 2.61 1.64 1.16 3.97 3.51 2.06 36.51%
DPS 1.28 0.94 0.61 0.44 1.33 1.00 0.56 73.25%
NAPS 0.2694 0.2661 0.2581 0.261 0.2494 0.2495 0.2383 8.49%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.61 1.45 1.61 1.16 1.30 1.13 1.03 -
P/RPS 0.31 0.37 0.63 0.84 0.23 0.25 0.35 -7.75%
P/EPS 5.44 6.18 10.91 11.12 3.64 3.57 5.54 -1.20%
EY 18.39 16.18 9.17 8.99 27.47 27.98 18.04 1.28%
DY 7.14 5.86 3.42 3.45 9.23 7.96 4.85 29.31%
P/NAPS 0.66 0.61 0.69 0.49 0.58 0.50 0.48 23.58%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 26/11/13 23/08/13 27/05/13 25/02/13 26/11/12 27/08/12 -
Price 1.88 1.68 1.87 1.55 1.28 1.28 1.30 -
P/RPS 0.36 0.43 0.73 1.12 0.22 0.29 0.44 -12.48%
P/EPS 6.35 7.16 12.67 14.86 3.58 4.05 7.00 -6.27%
EY 15.75 13.97 7.89 6.73 27.89 24.70 14.29 6.68%
DY 6.12 5.06 2.94 2.58 9.38 7.03 3.85 36.09%
P/NAPS 0.78 0.70 0.81 0.66 0.57 0.57 0.61 17.75%

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