[LIIHEN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -53.51%
YoY- 31.95%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 397,928 294,950 193,204 95,347 315,876 232,137 152,676 89.05%
PBT 35,767 27,145 19,518 10,795 24,516 18,848 11,900 107.85%
Tax -7,565 -6,671 -4,811 -2,539 -6,756 -4,768 -3,044 83.17%
NP 28,202 20,474 14,707 8,256 17,760 14,080 8,856 115.99%
-
NP to SH 28,202 20,474 14,707 8,256 17,760 14,080 8,856 115.99%
-
Tax Rate 21.15% 24.58% 24.65% 23.52% 27.56% 25.30% 25.58% -
Total Cost 369,726 274,476 178,497 87,091 298,116 218,057 143,820 87.33%
-
Net Worth 190,692 157,596 153,930 151,974 145,493 143,675 139,349 23.18%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 8,700 6,600 4,500 2,400 6,898 5,100 3,300 90.50%
Div Payout % 30.85% 32.24% 30.60% 29.07% 38.84% 36.22% 37.26% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 190,692 157,596 153,930 151,974 145,493 143,675 139,349 23.18%
NOSH 60,000 60,000 60,000 60,000 59,989 60,000 60,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.09% 6.94% 7.61% 8.66% 5.62% 6.07% 5.80% -
ROE 14.79% 12.99% 9.55% 5.43% 12.21% 9.80% 6.36% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 663.21 491.58 322.01 158.91 526.55 386.90 254.46 89.05%
EPS 47.00 34.12 24.51 13.76 29.54 23.47 14.76 115.98%
DPS 14.50 11.00 7.50 4.00 11.50 8.50 5.50 90.50%
NAPS 3.1782 2.6266 2.5655 2.5329 2.4253 2.3946 2.3225 23.18%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 73.55 54.52 35.71 17.62 58.39 42.91 28.22 89.05%
EPS 5.21 3.78 2.72 1.53 3.28 2.60 1.64 115.64%
DPS 1.61 1.22 0.83 0.44 1.28 0.94 0.61 90.64%
NAPS 0.3525 0.2913 0.2845 0.2809 0.2689 0.2656 0.2576 23.18%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.80 2.55 2.49 1.78 1.61 1.45 1.61 -
P/RPS 0.42 0.52 0.77 1.12 0.31 0.37 0.63 -23.62%
P/EPS 5.96 7.47 10.16 12.94 5.44 6.18 10.91 -33.10%
EY 16.79 13.38 9.84 7.73 18.39 16.18 9.17 49.50%
DY 5.18 4.31 3.01 2.25 7.14 5.86 3.42 31.78%
P/NAPS 0.88 0.97 0.97 0.70 0.66 0.61 0.69 17.55%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 21/11/14 25/08/14 26/05/14 24/02/14 26/11/13 23/08/13 -
Price 3.78 2.87 2.64 1.91 1.88 1.68 1.87 -
P/RPS 0.57 0.58 0.82 1.20 0.36 0.43 0.73 -15.16%
P/EPS 8.04 8.41 10.77 13.88 6.35 7.16 12.67 -26.09%
EY 12.43 11.89 9.28 7.20 15.75 13.97 7.89 35.28%
DY 3.84 3.83 2.84 2.09 6.12 5.06 2.94 19.42%
P/NAPS 1.19 1.09 1.03 0.75 0.78 0.70 0.81 29.14%

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