[LIIHEN] QoQ 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- 161.58%
YoY- 33.13%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 83,739 79,461 69,691 82,985 79,428 91,441 92,388 -6.32%
PBT 5,669 6,948 3,682 8,218 1,065 10,351 8,839 -25.56%
Tax -1,989 -1,724 -1,083 -1,961 1,327 -2,529 -2,392 -11.54%
NP 3,680 5,224 2,599 6,257 2,392 7,822 6,447 -31.11%
-
NP to SH 3,680 5,224 2,599 6,257 2,392 7,822 6,447 -31.11%
-
Tax Rate 35.09% 24.81% 29.41% 23.86% -124.60% 24.43% 27.06% -
Total Cost 80,059 74,237 67,092 76,728 77,036 83,619 85,941 -4.60%
-
Net Worth 145,480 143,675 139,349 140,952 134,693 134,706 128,622 8.53%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,799 1,800 900 2,400 1,800 2,400 1,799 0.00%
Div Payout % 48.90% 34.46% 34.63% 38.36% 75.25% 30.68% 27.91% -
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 145,480 143,675 139,349 140,952 134,693 134,706 128,622 8.53%
NOSH 59,984 60,000 60,000 60,000 60,000 60,000 59,972 0.01%
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 4.39% 6.57% 3.73% 7.54% 3.01% 8.55% 6.98% -
ROE 2.53% 3.64% 1.87% 4.44% 1.78% 5.81% 5.01% -
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 139.60 132.44 116.15 138.31 132.38 152.40 154.05 -6.33%
EPS 6.13 8.71 4.33 10.43 3.99 13.04 10.75 -31.16%
DPS 3.00 3.00 1.50 4.00 3.00 4.00 3.00 0.00%
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 15.48 14.69 12.88 15.34 14.68 16.90 17.08 -6.33%
EPS 0.68 0.97 0.48 1.16 0.44 1.45 1.19 -31.06%
DPS 0.33 0.33 0.17 0.44 0.33 0.44 0.33 0.00%
NAPS 0.2689 0.2656 0.2576 0.2605 0.249 0.249 0.2377 8.54%
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 1.15 1.09 1.39 0.84 0.98 0.74 0.67 43.21%
P/EPS 26.24 16.65 37.17 11.12 32.61 8.67 9.58 95.40%
EY 3.81 6.00 2.69 8.99 3.07 11.54 10.44 -48.83%
DY 1.86 2.07 0.93 3.45 2.31 3.54 2.91 -25.73%
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 1.35 1.27 1.61 1.12 0.97 0.84 0.84 37.08%
P/EPS 30.64 19.30 43.17 14.86 32.11 9.82 12.09 85.56%
EY 3.26 5.18 2.32 6.73 3.11 10.18 8.27 -46.14%
DY 1.60 1.79 0.80 2.58 2.34 3.13 2.31 -21.66%
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