[LIIHEN] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 0.84%
YoY- 27.91%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 701,132 656,186 631,088 623,460 607,170 606,369 600,134 10.91%
PBT 98,911 94,551 94,614 93,472 93,089 90,791 85,999 9.76%
Tax -20,190 -19,119 -20,491 -20,444 -20,528 -18,946 -18,512 5.94%
NP 78,721 75,432 74,123 73,028 72,561 71,845 67,487 10.79%
-
NP to SH 78,721 75,432 74,267 73,172 72,561 71,845 67,487 10.79%
-
Tax Rate 20.41% 20.22% 21.66% 21.87% 22.05% 20.87% 21.53% -
Total Cost 622,411 580,754 556,965 550,432 534,609 534,524 532,647 10.93%
-
Net Worth 282,743 277,668 268,254 264,131 251,981 242,982 240,300 11.44%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 39,595 39,595 39,600 39,600 32,404 30,604 24,802 36.55%
Div Payout % 50.30% 52.49% 53.32% 54.12% 44.66% 42.60% 36.75% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 282,743 277,668 268,254 264,131 251,981 242,982 240,300 11.44%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 11.23% 11.50% 11.75% 11.71% 11.95% 11.85% 11.25% -
ROE 27.84% 27.17% 27.69% 27.70% 28.80% 29.57% 28.08% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 389.52 364.55 350.60 346.37 337.32 336.87 333.41 10.91%
EPS 43.73 41.91 41.26 40.65 40.31 39.91 37.49 10.79%
DPS 22.00 22.00 22.00 22.00 18.00 17.00 13.78 36.56%
NAPS 1.5708 1.5426 1.4903 1.4674 1.3999 1.3499 1.335 11.44%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 129.84 121.52 116.87 115.46 112.44 112.29 111.14 10.91%
EPS 14.58 13.97 13.75 13.55 13.44 13.30 12.50 10.79%
DPS 7.33 7.33 7.33 7.33 6.00 5.67 4.59 36.58%
NAPS 0.5236 0.5142 0.4968 0.4891 0.4666 0.45 0.445 11.44%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.68 3.27 3.17 3.19 3.10 3.08 2.07 -
P/RPS 0.94 0.90 0.90 0.92 0.92 0.91 0.62 31.94%
P/EPS 8.41 7.80 7.68 7.85 7.69 7.72 5.52 32.37%
EY 11.88 12.82 13.02 12.74 13.00 12.96 18.11 -24.48%
DY 5.98 6.73 6.94 6.90 5.81 5.52 6.66 -6.92%
P/NAPS 2.34 2.12 2.13 2.17 2.21 2.28 1.55 31.56%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 23/05/17 22/02/17 25/11/16 19/08/16 20/05/16 -
Price 3.60 3.49 3.20 3.52 3.18 3.38 2.51 -
P/RPS 0.92 0.96 0.91 1.02 0.94 1.00 0.75 14.57%
P/EPS 8.23 8.33 7.76 8.66 7.89 8.47 6.69 14.79%
EY 12.15 12.01 12.89 11.55 12.68 11.81 14.94 -12.86%
DY 6.11 6.30 6.88 6.25 5.66 5.03 5.49 7.38%
P/NAPS 2.29 2.26 2.15 2.40 2.27 2.50 1.88 14.04%

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