[LIIHEN] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -13.62%
YoY- -32.89%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 356,404 328,238 315,876 311,565 323,545 346,242 346,483 1.90%
PBT 32,136 27,094 24,517 19,913 23,316 28,473 26,451 13.89%
Tax -8,524 -7,335 -6,757 -3,441 -4,246 -5,555 -5,090 41.15%
NP 23,612 19,759 17,760 16,472 19,070 22,918 21,361 6.92%
-
NP to SH 23,612 19,759 17,760 16,472 19,070 22,918 21,361 6.92%
-
Tax Rate 26.52% 27.07% 27.56% 17.28% 18.21% 19.51% 19.24% -
Total Cost 332,792 308,479 298,116 295,093 304,475 323,324 325,122 1.57%
-
Net Worth 153,930 151,974 145,480 143,621 139,403 140,952 134,693 9.33%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 8,098 6,899 6,899 6,899 7,500 8,399 7,199 8.18%
Div Payout % 34.30% 34.92% 38.85% 41.89% 39.33% 36.65% 33.70% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 153,930 151,974 145,480 143,621 139,403 140,952 134,693 9.33%
NOSH 60,000 60,000 59,984 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.63% 6.02% 5.62% 5.29% 5.89% 6.62% 6.17% -
ROE 15.34% 13.00% 12.21% 11.47% 13.68% 16.26% 15.86% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 594.01 547.06 526.60 519.47 539.03 577.07 577.47 1.90%
EPS 39.35 32.93 29.61 27.46 31.77 38.20 35.60 6.92%
DPS 13.50 11.50 11.50 11.50 12.50 14.00 12.00 8.19%
NAPS 2.5655 2.5329 2.4253 2.3946 2.3225 2.3492 2.2449 9.33%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 65.88 60.67 58.39 57.59 59.80 64.00 64.04 1.91%
EPS 4.36 3.65 3.28 3.04 3.52 4.24 3.95 6.82%
DPS 1.50 1.28 1.28 1.28 1.39 1.55 1.33 8.37%
NAPS 0.2845 0.2809 0.2689 0.2655 0.2577 0.2605 0.249 9.31%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.49 1.78 1.61 1.45 1.61 1.16 1.30 -
P/RPS 0.42 0.33 0.31 0.28 0.30 0.20 0.23 49.56%
P/EPS 6.33 5.41 5.44 5.28 5.07 3.04 3.65 44.49%
EY 15.80 18.50 18.39 18.94 19.73 32.93 27.39 -30.77%
DY 5.42 6.46 7.14 7.93 7.76 12.07 9.23 -29.94%
P/NAPS 0.97 0.70 0.66 0.61 0.69 0.49 0.58 41.02%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 24/02/14 26/11/13 23/08/13 27/05/13 25/02/13 -
Price 2.64 1.91 1.88 1.68 1.87 1.55 1.28 -
P/RPS 0.44 0.35 0.36 0.32 0.35 0.27 0.22 58.94%
P/EPS 6.71 5.80 6.35 6.12 5.89 4.06 3.60 51.62%
EY 14.91 17.24 15.75 16.35 16.99 24.64 27.81 -34.07%
DY 5.11 6.02 6.12 6.85 6.68 9.03 9.38 -33.37%
P/NAPS 1.03 0.75 0.78 0.70 0.81 0.66 0.57 48.51%

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