[LIIHEN] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 21.33%
YoY- 383.14%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 69,691 82,985 79,428 91,441 92,388 83,226 84,638 -12.16%
PBT 3,682 8,218 1,065 10,351 8,839 6,196 6,476 -31.39%
Tax -1,083 -1,961 1,327 -2,529 -2,392 -1,496 -899 13.23%
NP 2,599 6,257 2,392 7,822 6,447 4,700 5,577 -39.91%
-
NP to SH 2,599 6,257 2,392 7,822 6,447 4,700 5,577 -39.91%
-
Tax Rate 29.41% 23.86% -124.60% 24.43% 27.06% 24.14% 13.88% -
Total Cost 67,092 76,728 77,036 83,619 85,941 78,526 79,061 -10.37%
-
Net Worth 139,349 140,952 134,693 134,706 128,622 125,285 120,310 10.29%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 900 2,400 1,800 2,400 1,799 1,200 1,799 -37.00%
Div Payout % 34.63% 38.36% 75.25% 30.68% 27.91% 25.54% 32.26% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 139,349 140,952 134,693 134,706 128,622 125,285 120,310 10.29%
NOSH 60,000 60,000 60,000 60,000 59,972 60,025 59,978 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.73% 7.54% 3.01% 8.55% 6.98% 5.65% 6.59% -
ROE 1.87% 4.44% 1.78% 5.81% 5.01% 3.75% 4.64% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 116.15 138.31 132.38 152.40 154.05 138.65 141.11 -12.18%
EPS 4.33 10.43 3.99 13.04 10.75 7.83 9.30 -39.95%
DPS 1.50 4.00 3.00 4.00 3.00 2.00 3.00 -37.03%
NAPS 2.3225 2.3492 2.2449 2.2451 2.1447 2.0872 2.0059 10.27%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.91 15.37 14.71 16.93 17.11 15.41 15.67 -12.12%
EPS 0.48 1.16 0.44 1.45 1.19 0.87 1.03 -39.91%
DPS 0.17 0.44 0.33 0.44 0.33 0.22 0.33 -35.76%
NAPS 0.2581 0.261 0.2494 0.2495 0.2382 0.232 0.2228 10.31%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.61 1.16 1.30 1.13 1.03 0.97 0.83 -
P/RPS 1.39 0.84 0.98 0.74 0.67 0.70 0.59 77.14%
P/EPS 37.17 11.12 32.61 8.67 9.58 12.39 8.93 158.98%
EY 2.69 8.99 3.07 11.54 10.44 8.07 11.20 -61.39%
DY 0.93 3.45 2.31 3.54 2.91 2.06 3.61 -59.54%
P/NAPS 0.69 0.49 0.58 0.50 0.48 0.46 0.41 41.52%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 27/05/13 25/02/13 26/11/12 27/08/12 28/05/12 27/02/12 -
Price 1.87 1.55 1.28 1.28 1.30 1.00 0.85 -
P/RPS 1.61 1.12 0.97 0.84 0.84 0.72 0.60 93.21%
P/EPS 43.17 14.86 32.11 9.82 12.09 12.77 9.14 181.77%
EY 2.32 6.73 3.11 10.18 8.27 7.83 10.94 -64.47%
DY 0.80 2.58 2.34 3.13 2.31 2.00 3.53 -62.86%
P/NAPS 0.81 0.66 0.57 0.57 0.61 0.48 0.42 54.99%

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