[LIIHEN] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -9.36%
YoY- 62.83%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 794,200 768,342 685,262 619,806 500,714 386,408 305,352 17.26%
PBT 95,412 56,748 101,950 100,206 62,654 39,036 23,800 26.02%
Tax -23,634 -14,288 -24,470 -23,984 -15,844 -9,622 -6,088 25.35%
NP 71,778 42,460 77,480 76,222 46,810 29,414 17,712 26.25%
-
NP to SH 70,938 42,052 77,480 76,222 46,810 29,414 17,712 26.00%
-
Tax Rate 24.77% 25.18% 24.00% 23.93% 25.29% 24.65% 25.58% -
Total Cost 722,422 725,882 607,782 543,584 453,904 356,994 287,640 16.58%
-
Net Worth 346,157 290,897 277,668 242,982 205,956 153,930 139,349 16.36%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 25,200 21,600 28,800 28,800 15,600 9,000 6,600 25.00%
Div Payout % 35.52% 51.36% 37.17% 37.78% 33.33% 30.60% 37.26% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 346,157 290,897 277,668 242,982 205,956 153,930 139,349 16.36%
NOSH 180,000 180,000 180,000 180,000 60,000 60,000 60,000 20.08%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 9.04% 5.53% 11.31% 12.30% 9.35% 7.61% 5.80% -
ROE 20.49% 14.46% 27.90% 31.37% 22.73% 19.11% 12.71% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 441.22 426.86 380.70 344.34 834.52 644.01 508.92 -2.34%
EPS 39.42 23.36 43.04 42.34 78.02 49.02 29.52 4.93%
DPS 14.00 12.00 16.00 16.00 26.00 15.00 11.00 4.09%
NAPS 1.9231 1.6161 1.5426 1.3499 3.4326 2.5655 2.3225 -3.09%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 147.07 142.29 126.90 114.78 92.72 71.56 56.55 17.26%
EPS 13.14 7.79 14.35 14.12 8.67 5.45 3.28 26.01%
DPS 4.67 4.00 5.33 5.33 2.89 1.67 1.22 25.05%
NAPS 0.641 0.5387 0.5142 0.45 0.3814 0.2851 0.2581 16.36%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.89 2.41 3.27 3.08 4.73 2.49 1.61 -
P/RPS 0.65 0.56 0.86 0.89 0.57 0.39 0.32 12.53%
P/EPS 7.33 10.32 7.60 7.27 6.06 5.08 5.45 5.06%
EY 13.64 9.69 13.16 13.75 16.49 19.69 18.34 -4.81%
DY 4.84 4.98 4.89 5.19 5.50 6.02 6.83 -5.57%
P/NAPS 1.50 1.49 2.12 2.28 1.38 0.97 0.69 13.81%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 23/08/18 24/08/17 19/08/16 24/08/15 25/08/14 23/08/13 -
Price 2.94 2.89 3.49 3.38 5.75 2.64 1.87 -
P/RPS 0.67 0.68 0.92 0.98 0.69 0.41 0.37 10.39%
P/EPS 7.46 12.37 8.11 7.98 7.37 5.39 6.33 2.77%
EY 13.40 8.08 12.33 12.53 13.57 18.57 15.79 -2.69%
DY 4.76 4.15 4.58 4.73 4.52 5.68 5.88 -3.45%
P/NAPS 1.53 1.79 2.26 2.50 1.68 1.03 0.81 11.17%

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