[LIIHEN] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 37.17%
YoY- 243.11%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 82,985 79,428 91,441 92,388 83,226 84,638 70,822 11.13%
PBT 8,218 1,065 10,351 8,839 6,196 6,476 3,000 95.65%
Tax -1,961 1,327 -2,529 -2,392 -1,496 -899 -1,381 26.30%
NP 6,257 2,392 7,822 6,447 4,700 5,577 1,619 146.06%
-
NP to SH 6,257 2,392 7,822 6,447 4,700 5,577 1,619 146.06%
-
Tax Rate 23.86% -124.60% 24.43% 27.06% 24.14% 13.88% 46.03% -
Total Cost 76,728 77,036 83,619 85,941 78,526 79,061 69,203 7.11%
-
Net Worth 140,952 134,693 134,706 128,622 125,285 120,310 115,278 14.33%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 2,400 1,800 2,400 1,799 1,200 1,799 599 152.05%
Div Payout % 38.36% 75.25% 30.68% 27.91% 25.54% 32.26% 37.04% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 140,952 134,693 134,706 128,622 125,285 120,310 115,278 14.33%
NOSH 60,000 60,000 60,000 59,972 60,025 59,978 59,962 0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.54% 3.01% 8.55% 6.98% 5.65% 6.59% 2.29% -
ROE 4.44% 1.78% 5.81% 5.01% 3.75% 4.64% 1.40% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 138.31 132.38 152.40 154.05 138.65 141.11 118.11 11.08%
EPS 10.43 3.99 13.04 10.75 7.83 9.30 2.70 145.99%
DPS 4.00 3.00 4.00 3.00 2.00 3.00 1.00 151.77%
NAPS 2.3492 2.2449 2.2451 2.1447 2.0872 2.0059 1.9225 14.28%
Adjusted Per Share Value based on latest NOSH - 59,972
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 15.34 14.68 16.90 17.08 15.38 15.64 13.09 11.14%
EPS 1.16 0.44 1.45 1.19 0.87 1.03 0.30 146.15%
DPS 0.44 0.33 0.44 0.33 0.22 0.33 0.11 151.77%
NAPS 0.2605 0.249 0.249 0.2377 0.2316 0.2224 0.2131 14.31%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.16 1.30 1.13 1.03 0.97 0.83 0.72 -
P/RPS 0.84 0.98 0.74 0.67 0.70 0.59 0.61 23.75%
P/EPS 11.12 32.61 8.67 9.58 12.39 8.93 26.67 -44.15%
EY 8.99 3.07 11.54 10.44 8.07 11.20 3.75 79.02%
DY 3.45 2.31 3.54 2.91 2.06 3.61 1.39 83.21%
P/NAPS 0.49 0.58 0.50 0.48 0.46 0.41 0.37 20.57%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 25/02/13 26/11/12 27/08/12 28/05/12 27/02/12 23/11/11 -
Price 1.55 1.28 1.28 1.30 1.00 0.85 0.84 -
P/RPS 1.12 0.97 0.84 0.84 0.72 0.60 0.71 35.47%
P/EPS 14.86 32.11 9.82 12.09 12.77 9.14 31.11 -38.86%
EY 6.73 3.11 10.18 8.27 7.83 10.94 3.21 63.73%
DY 2.58 2.34 3.13 2.31 2.00 3.53 1.19 67.43%
P/NAPS 0.66 0.57 0.57 0.61 0.48 0.42 0.44 31.00%

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