[LIIHEN] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 18.59%
YoY- 197.97%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 500,714 386,408 305,352 351,228 258,198 276,626 214,926 15.13%
PBT 62,654 39,036 23,800 30,070 9,980 36,190 23,232 17.97%
Tax -15,844 -9,622 -6,088 -7,776 -2,498 -8,942 -5,054 20.96%
NP 46,810 29,414 17,712 22,294 7,482 27,248 18,178 17.06%
-
NP to SH 46,810 29,414 17,712 22,294 7,482 27,248 18,178 17.06%
-
Tax Rate 25.29% 24.65% 25.58% 25.86% 25.03% 24.71% 21.75% -
Total Cost 453,904 356,994 287,640 328,934 250,716 249,378 196,748 14.94%
-
Net Worth 205,956 153,930 139,349 128,670 114,238 113,407 96,511 13.45%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 15,600 9,000 6,600 5,999 2,997 6,599 4,799 21.69%
Div Payout % 33.33% 30.60% 37.26% 26.91% 40.06% 24.22% 26.40% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 205,956 153,930 139,349 128,670 114,238 113,407 96,511 13.45%
NOSH 60,000 60,000 60,000 59,994 59,951 59,991 59,993 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.35% 7.61% 5.80% 6.35% 2.90% 9.85% 8.46% -
ROE 22.73% 19.11% 12.71% 17.33% 6.55% 24.03% 18.84% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 834.52 644.01 508.92 585.43 430.68 461.11 358.25 15.12%
EPS 78.02 49.02 29.52 37.16 12.48 45.42 30.30 17.06%
DPS 26.00 15.00 11.00 10.00 5.00 11.00 8.00 21.69%
NAPS 3.4326 2.5655 2.3225 2.1447 1.9055 1.8904 1.6087 13.45%
Adjusted Per Share Value based on latest NOSH - 59,972
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 92.72 71.56 56.55 65.04 47.81 51.23 39.80 15.12%
EPS 8.67 5.45 3.28 4.13 1.39 5.05 3.37 17.04%
DPS 2.89 1.67 1.22 1.11 0.56 1.22 0.89 21.67%
NAPS 0.3814 0.2851 0.2581 0.2383 0.2116 0.21 0.1787 13.46%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 4.73 2.49 1.61 1.03 1.02 1.21 0.55 -
P/RPS 0.57 0.39 0.32 0.18 0.24 0.26 0.15 24.90%
P/EPS 6.06 5.08 5.45 2.77 8.17 2.66 1.82 22.18%
EY 16.49 19.69 18.34 36.08 12.24 37.54 55.09 -18.20%
DY 5.50 6.02 6.83 9.71 4.90 9.09 14.55 -14.96%
P/NAPS 1.38 0.97 0.69 0.48 0.54 0.64 0.34 26.28%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 23/08/13 27/08/12 18/08/11 23/08/10 21/08/09 -
Price 5.75 2.64 1.87 1.30 0.81 1.39 0.59 -
P/RPS 0.69 0.41 0.37 0.22 0.19 0.30 0.16 27.56%
P/EPS 7.37 5.39 6.33 3.50 6.49 3.06 1.95 24.79%
EY 13.57 18.57 15.79 28.58 15.41 32.68 51.36 -19.88%
DY 4.52 5.68 5.88 7.69 6.17 7.91 13.56 -16.72%
P/NAPS 1.68 1.03 0.81 0.61 0.43 0.74 0.37 28.66%

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