[LIIHEN] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -12.98%
YoY- 91.78%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 311,565 323,545 346,242 346,483 351,693 331,074 312,459 -0.19%
PBT 19,913 23,316 28,473 26,451 31,862 24,511 18,042 6.79%
Tax -3,441 -4,246 -5,555 -5,090 -7,316 -6,168 -4,267 -13.35%
NP 16,472 19,070 22,918 21,361 24,546 18,343 13,775 12.64%
-
NP to SH 16,472 19,070 22,918 21,361 24,546 18,343 13,775 12.64%
-
Tax Rate 17.28% 18.21% 19.51% 19.24% 22.96% 25.16% 23.65% -
Total Cost 295,093 304,475 323,324 325,122 327,147 312,731 298,684 -0.80%
-
Net Worth 143,621 139,403 140,952 134,693 134,706 128,622 125,285 9.52%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 6,899 7,500 8,399 7,199 7,199 5,398 4,200 39.17%
Div Payout % 41.89% 39.33% 36.65% 33.70% 29.33% 29.43% 30.49% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 143,621 139,403 140,952 134,693 134,706 128,622 125,285 9.52%
NOSH 60,000 60,000 60,000 60,000 60,000 59,972 60,025 -0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.29% 5.89% 6.62% 6.17% 6.98% 5.54% 4.41% -
ROE 11.47% 13.68% 16.26% 15.86% 18.22% 14.26% 10.99% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 519.47 539.03 577.07 577.47 586.16 552.05 520.54 -0.13%
EPS 27.46 31.77 38.20 35.60 40.91 30.59 22.95 12.69%
DPS 11.50 12.50 14.00 12.00 12.00 9.00 7.00 39.18%
NAPS 2.3946 2.3225 2.3492 2.2449 2.2451 2.1447 2.0872 9.58%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 57.59 59.80 64.00 64.04 65.01 61.20 57.75 -0.18%
EPS 3.04 3.52 4.24 3.95 4.54 3.39 2.55 12.41%
DPS 1.28 1.39 1.55 1.33 1.33 1.00 0.78 39.08%
NAPS 0.2655 0.2577 0.2605 0.249 0.249 0.2377 0.2316 9.52%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.45 1.61 1.16 1.30 1.13 1.03 0.97 -
P/RPS 0.28 0.30 0.20 0.23 0.19 0.19 0.19 29.46%
P/EPS 5.28 5.07 3.04 3.65 2.76 3.37 4.23 15.91%
EY 18.94 19.73 32.93 27.39 36.20 29.70 23.66 -13.77%
DY 7.93 7.76 12.07 9.23 10.62 8.74 7.22 6.44%
P/NAPS 0.61 0.69 0.49 0.58 0.50 0.48 0.46 20.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 23/08/13 27/05/13 25/02/13 26/11/12 27/08/12 28/05/12 -
Price 1.68 1.87 1.55 1.28 1.28 1.30 1.00 -
P/RPS 0.32 0.35 0.27 0.22 0.22 0.24 0.19 41.51%
P/EPS 6.12 5.89 4.06 3.60 3.13 4.25 4.36 25.33%
EY 16.35 16.99 24.64 27.81 31.96 23.53 22.95 -20.21%
DY 6.85 6.68 9.03 9.38 9.38 6.92 7.00 -1.43%
P/NAPS 0.70 0.81 0.66 0.57 0.57 0.61 0.48 28.56%

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