[LIIHEN] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
20-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 14.8%
YoY- 95.68%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 168,506 145,050 144,510 165,394 152,216 144,249 138,275 14.02%
PBT 22,216 21,221 22,248 27,787 21,734 18,923 17,456 17.35%
Tax -3,409 -5,043 -5,229 -6,763 -3,421 -3,461 -4,795 -20.26%
NP 18,807 16,178 17,019 21,024 18,313 15,462 12,661 30.03%
-
NP to SH 18,951 16,178 17,019 21,024 18,313 15,462 12,661 30.69%
-
Tax Rate 15.34% 23.76% 23.50% 24.34% 15.74% 18.29% 27.47% -
Total Cost 149,699 128,872 127,491 144,370 133,903 128,787 125,614 12.34%
-
Net Worth 264,131 251,981 242,982 240,300 229,842 217,223 205,956 17.95%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 18,000 7,200 7,200 7,200 10,800 5,400 4,200 162.68%
Div Payout % 94.98% 44.50% 42.31% 34.25% 58.97% 34.92% 33.17% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 264,131 251,981 242,982 240,300 229,842 217,223 205,956 17.95%
NOSH 180,000 180,000 180,000 180,000 180,000 60,000 60,000 107.31%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.16% 11.15% 11.78% 12.71% 12.03% 10.72% 9.16% -
ROE 7.17% 6.42% 7.00% 8.75% 7.97% 7.12% 6.15% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 93.61 80.58 80.28 91.89 84.56 80.14 230.46 -45.00%
EPS 10.53 8.99 9.46 11.68 10.17 8.59 21.10 -36.95%
DPS 10.00 4.00 4.00 4.00 6.00 3.00 7.00 26.70%
NAPS 1.4674 1.3999 1.3499 1.335 1.2769 1.2068 3.4326 -43.10%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.15 26.81 26.71 30.57 28.14 26.66 25.56 14.02%
EPS 3.50 2.99 3.15 3.89 3.38 2.86 2.34 30.62%
DPS 3.33 1.33 1.33 1.33 2.00 1.00 0.78 162.01%
NAPS 0.4882 0.4658 0.4491 0.4442 0.4248 0.4015 0.3807 17.94%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.19 3.10 3.08 2.07 2.66 7.15 4.73 -
P/RPS 3.41 3.85 3.84 2.25 3.15 8.92 2.05 40.17%
P/EPS 30.30 34.49 32.58 17.72 26.15 83.24 22.42 22.12%
EY 3.30 2.90 3.07 5.64 3.82 1.20 4.46 -18.11%
DY 3.13 1.29 1.30 1.93 2.26 0.42 1.48 64.38%
P/NAPS 2.17 2.21 2.28 1.55 2.08 5.92 1.38 35.03%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 25/11/16 19/08/16 20/05/16 24/02/16 20/11/15 24/08/15 -
Price 3.52 3.18 3.38 2.51 2.59 2.87 5.75 -
P/RPS 3.76 3.95 4.21 2.73 3.06 3.58 2.50 31.10%
P/EPS 33.43 35.38 35.75 21.49 25.46 33.41 27.25 14.52%
EY 2.99 2.83 2.80 4.65 3.93 2.99 3.67 -12.71%
DY 2.84 1.26 1.18 1.59 2.32 1.05 1.22 75.19%
P/NAPS 2.40 2.27 2.50 1.88 2.03 2.38 1.68 26.70%

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