[LIIHEN] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 56.05%
YoY- -36.6%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 397,928 315,876 346,482 284,559 260,692 218,850 173,180 14.86%
PBT 35,767 24,516 26,452 14,668 23,224 21,033 6,247 33.73%
Tax -7,565 -6,756 -5,089 -3,530 -5,657 -4,847 -785 45.85%
NP 28,202 17,760 21,363 11,138 17,567 16,186 5,462 31.45%
-
NP to SH 28,202 17,760 21,423 11,138 17,567 16,186 5,462 31.45%
-
Tax Rate 21.15% 27.56% 19.24% 24.07% 24.36% 23.04% 12.57% -
Total Cost 369,726 298,116 325,119 273,421 243,125 202,664 167,718 14.07%
-
Net Worth 190,692 145,493 134,693 120,522 112,997 102,503 89,853 13.35%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 8,700 6,898 7,200 3,899 5,999 5,399 - -
Div Payout % 30.85% 38.84% 33.61% 35.01% 34.15% 33.36% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 190,692 145,493 134,693 120,522 112,997 102,503 89,853 13.35%
NOSH 60,000 59,989 60,000 59,994 59,996 59,999 60,022 -0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.09% 5.62% 6.17% 3.91% 6.74% 7.40% 3.15% -
ROE 14.79% 12.21% 15.90% 9.24% 15.55% 15.79% 6.08% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 663.21 526.55 577.47 474.31 434.51 364.75 288.52 14.87%
EPS 47.00 29.54 35.71 18.56 29.28 26.98 9.10 31.45%
DPS 14.50 11.50 12.00 6.50 10.00 9.00 0.00 -
NAPS 3.1782 2.4253 2.2449 2.0089 1.8834 1.7084 1.497 13.36%
Adjusted Per Share Value based on latest NOSH - 59,978
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 73.69 58.50 64.16 52.70 48.28 40.53 32.07 14.86%
EPS 5.22 3.29 3.97 2.06 3.25 3.00 1.01 31.47%
DPS 1.61 1.28 1.33 0.72 1.11 1.00 0.00 -
NAPS 0.3531 0.2694 0.2494 0.2232 0.2093 0.1898 0.1664 13.35%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.80 1.61 1.30 0.83 1.15 0.96 0.45 -
P/RPS 0.42 0.31 0.23 0.17 0.26 0.26 0.16 17.44%
P/EPS 5.96 5.44 3.64 4.47 3.93 3.56 4.95 3.14%
EY 16.79 18.39 27.47 22.37 25.46 28.10 20.22 -3.04%
DY 5.18 7.14 9.23 7.83 8.70 9.38 0.00 -
P/NAPS 0.88 0.66 0.58 0.41 0.61 0.56 0.30 19.63%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 24/02/14 25/02/13 27/02/12 25/02/11 24/02/10 23/02/09 -
Price 3.78 1.88 1.28 0.85 1.16 1.44 0.47 -
P/RPS 0.57 0.36 0.22 0.18 0.27 0.39 0.16 23.57%
P/EPS 8.04 6.35 3.58 4.58 3.96 5.34 5.16 7.66%
EY 12.43 15.75 27.89 21.84 25.24 18.73 19.36 -7.11%
DY 3.84 6.12 9.38 7.65 8.62 6.25 0.00 -
P/NAPS 1.19 0.78 0.57 0.42 0.62 0.84 0.31 25.11%

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