[LIIHEN] QoQ TTM 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- 33.82%
YoY- 316.39%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 323,545 346,242 346,483 351,693 331,074 312,459 284,559 8.94%
PBT 23,316 28,473 26,451 31,862 24,511 18,042 14,667 36.24%
Tax -4,246 -5,555 -5,090 -7,316 -6,168 -4,267 -3,529 13.13%
NP 19,070 22,918 21,361 24,546 18,343 13,775 11,138 43.16%
-
NP to SH 19,070 22,918 21,361 24,546 18,343 13,775 11,138 43.16%
-
Tax Rate 18.21% 19.51% 19.24% 22.96% 25.16% 23.65% 24.06% -
Total Cost 304,475 323,324 325,122 327,147 312,731 298,684 273,421 7.44%
-
Net Worth 139,403 140,952 134,693 134,706 128,622 125,285 120,310 10.32%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 7,500 8,399 7,199 7,199 5,398 4,200 3,898 54.75%
Div Payout % 39.33% 36.65% 33.70% 29.33% 29.43% 30.49% 35.00% -
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 139,403 140,952 134,693 134,706 128,622 125,285 120,310 10.32%
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 5.89% 6.62% 6.17% 6.98% 5.54% 4.41% 3.91% -
ROE 13.68% 16.26% 15.86% 18.22% 14.26% 10.99% 9.26% -
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 539.03 577.07 577.47 586.16 552.05 520.54 474.44 8.89%
EPS 31.77 38.20 35.60 40.91 30.59 22.95 18.57 43.09%
DPS 12.50 14.00 12.00 12.00 9.00 7.00 6.50 54.70%
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 59.80 64.00 64.04 65.01 61.20 57.75 52.60 8.93%
EPS 3.52 4.24 3.95 4.54 3.39 2.55 2.06 42.97%
DPS 1.39 1.55 1.33 1.33 1.00 0.78 0.72 55.10%
NAPS 0.2577 0.2605 0.249 0.249 0.2377 0.2316 0.2224 10.32%
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 0.30 0.20 0.23 0.19 0.19 0.19 0.17 46.08%
P/EPS 5.07 3.04 3.65 2.76 3.37 4.23 4.47 8.76%
EY 19.73 32.93 27.39 36.20 29.70 23.66 22.37 -8.03%
DY 7.76 12.07 9.23 10.62 8.74 7.22 7.83 -0.59%
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 0.35 0.27 0.22 0.22 0.24 0.19 0.18 55.84%
P/EPS 5.89 4.06 3.60 3.13 4.25 4.36 4.58 18.27%
EY 16.99 24.64 27.81 31.96 23.53 22.95 21.85 -15.45%
DY 6.68 9.03 9.38 9.38 6.92 7.00 7.65 -8.65%
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