[LIIHEN] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -16.79%
YoY- 3.96%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 328,238 315,876 311,565 323,545 346,242 346,483 351,693 -4.50%
PBT 27,094 24,517 19,913 23,316 28,473 26,451 31,862 -10.25%
Tax -7,335 -6,757 -3,441 -4,246 -5,555 -5,090 -7,316 0.17%
NP 19,759 17,760 16,472 19,070 22,918 21,361 24,546 -13.47%
-
NP to SH 19,759 17,760 16,472 19,070 22,918 21,361 24,546 -13.47%
-
Tax Rate 27.07% 27.56% 17.28% 18.21% 19.51% 19.24% 22.96% -
Total Cost 308,479 298,116 295,093 304,475 323,324 325,122 327,147 -3.84%
-
Net Worth 151,974 145,480 143,621 139,403 140,952 134,693 134,706 8.38%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 6,899 6,899 6,899 7,500 8,399 7,199 7,199 -2.80%
Div Payout % 34.92% 38.85% 41.89% 39.33% 36.65% 33.70% 29.33% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 151,974 145,480 143,621 139,403 140,952 134,693 134,706 8.38%
NOSH 60,000 59,984 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.02% 5.62% 5.29% 5.89% 6.62% 6.17% 6.98% -
ROE 13.00% 12.21% 11.47% 13.68% 16.26% 15.86% 18.22% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 547.06 526.60 519.47 539.03 577.07 577.47 586.16 -4.50%
EPS 32.93 29.61 27.46 31.77 38.20 35.60 40.91 -13.47%
DPS 11.50 11.50 11.50 12.50 14.00 12.00 12.00 -2.79%
NAPS 2.5329 2.4253 2.3946 2.3225 2.3492 2.2449 2.2451 8.38%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 60.67 58.39 57.59 59.80 64.00 64.04 65.01 -4.50%
EPS 3.65 3.28 3.04 3.52 4.24 3.95 4.54 -13.54%
DPS 1.28 1.28 1.28 1.39 1.55 1.33 1.33 -2.52%
NAPS 0.2809 0.2689 0.2655 0.2577 0.2605 0.249 0.249 8.37%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.78 1.61 1.45 1.61 1.16 1.30 1.13 -
P/RPS 0.33 0.31 0.28 0.30 0.20 0.23 0.19 44.53%
P/EPS 5.41 5.44 5.28 5.07 3.04 3.65 2.76 56.68%
EY 18.50 18.39 18.94 19.73 32.93 27.39 36.20 -36.10%
DY 6.46 7.14 7.93 7.76 12.07 9.23 10.62 -28.23%
P/NAPS 0.70 0.66 0.61 0.69 0.49 0.58 0.50 25.17%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 24/02/14 26/11/13 23/08/13 27/05/13 25/02/13 26/11/12 -
Price 1.91 1.88 1.68 1.87 1.55 1.28 1.28 -
P/RPS 0.35 0.36 0.32 0.35 0.27 0.22 0.22 36.31%
P/EPS 5.80 6.35 6.12 5.89 4.06 3.60 3.13 50.92%
EY 17.24 15.75 16.35 16.99 24.64 27.81 31.96 -33.75%
DY 6.02 6.12 6.85 6.68 9.03 9.38 9.38 -25.61%
P/NAPS 0.75 0.78 0.70 0.81 0.66 0.57 0.57 20.09%

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