[LIIHEN] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -7.19%
YoY- 45.41%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 710,168 606,604 526,141 393,266 309,516 356,072 266,560 17.72%
PBT 102,076 95,140 67,000 36,193 25,130 33,849 10,645 45.70%
Tax -24,466 -22,713 -15,177 -8,894 -6,357 -8,554 -3,508 38.18%
NP 77,609 72,426 51,822 27,298 18,773 25,294 7,137 48.79%
-
NP to SH 77,609 72,426 51,822 27,298 18,773 25,294 7,137 48.79%
-
Tax Rate 23.97% 23.87% 22.65% 24.57% 25.30% 25.27% 32.95% -
Total Cost 632,558 534,177 474,318 365,968 290,742 330,777 259,422 15.99%
-
Net Worth 282,743 251,981 217,223 157,596 143,675 134,706 115,371 16.09%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 28,800 28,800 17,592 8,800 6,799 7,200 2,800 47.41%
Div Payout % 37.11% 39.76% 33.95% 32.24% 36.22% 28.46% 39.24% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 282,743 251,981 217,223 157,596 143,675 134,706 115,371 16.09%
NOSH 180,000 180,000 60,000 60,000 60,000 60,000 60,011 20.06%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 10.93% 11.94% 9.85% 6.94% 6.07% 7.10% 2.68% -
ROE 27.45% 28.74% 23.86% 17.32% 13.07% 18.78% 6.19% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 394.54 337.00 292.30 655.44 515.86 593.45 444.18 -1.95%
EPS 43.12 40.24 28.79 45.49 31.29 42.16 11.89 23.92%
DPS 16.00 16.00 9.77 14.67 11.33 12.00 4.67 22.75%
NAPS 1.5708 1.3999 1.2068 2.6266 2.3946 2.2451 1.9225 -3.30%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 131.27 112.12 97.25 72.69 57.21 65.82 49.27 17.72%
EPS 14.35 13.39 9.58 5.05 3.47 4.68 1.32 48.78%
DPS 5.32 5.32 3.25 1.63 1.26 1.33 0.52 47.28%
NAPS 0.5226 0.4658 0.4015 0.2913 0.2656 0.249 0.2133 16.09%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.68 3.10 7.15 2.55 1.45 1.13 0.72 -
P/RPS 0.93 0.92 2.45 0.39 0.28 0.19 0.16 34.05%
P/EPS 8.54 7.70 24.83 5.60 4.63 2.68 6.05 5.90%
EY 11.72 12.98 4.03 17.84 21.58 37.31 16.52 -5.55%
DY 4.35 5.16 1.37 5.75 7.82 10.62 6.48 -6.42%
P/NAPS 2.34 2.21 5.92 0.97 0.61 0.50 0.37 35.95%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 25/11/16 20/11/15 21/11/14 26/11/13 26/11/12 23/11/11 -
Price 3.60 3.18 2.87 2.87 1.68 1.28 0.84 -
P/RPS 0.91 0.94 0.98 0.44 0.33 0.22 0.19 29.80%
P/EPS 8.35 7.90 9.97 6.31 5.37 3.04 7.06 2.83%
EY 11.98 12.65 10.03 15.85 18.62 32.94 14.16 -2.74%
DY 4.44 5.03 3.41 5.11 6.75 9.38 5.56 -3.67%
P/NAPS 2.29 2.27 2.38 1.09 0.70 0.57 0.44 31.60%

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