[LIIHEN] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -15.31%
YoY- 92.34%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 546,822 397,928 315,876 346,482 284,559 260,692 218,850 16.48%
PBT 71,984 35,767 24,516 26,452 14,668 23,224 21,033 22.74%
Tax -14,804 -7,565 -6,756 -5,089 -3,530 -5,657 -4,847 20.44%
NP 57,180 28,202 17,760 21,363 11,138 17,567 16,186 23.39%
-
NP to SH 57,180 28,202 17,760 21,423 11,138 17,567 16,186 23.39%
-
Tax Rate 20.57% 21.15% 27.56% 19.24% 24.07% 24.36% 23.04% -
Total Cost 489,642 369,726 298,116 325,119 273,421 243,125 202,664 15.83%
-
Net Worth 229,842 190,692 145,493 134,693 120,522 112,997 102,503 14.39%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 23,993 8,700 6,898 7,200 3,899 5,999 5,399 28.20%
Div Payout % 41.96% 30.85% 38.84% 33.61% 35.01% 34.15% 33.36% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 229,842 190,692 145,493 134,693 120,522 112,997 102,503 14.39%
NOSH 180,000 60,000 59,989 60,000 59,994 59,996 59,999 20.08%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.46% 7.09% 5.62% 6.17% 3.91% 6.74% 7.40% -
ROE 24.88% 14.79% 12.21% 15.90% 9.24% 15.55% 15.79% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 303.79 663.21 526.55 577.47 474.31 434.51 364.75 -3.00%
EPS 31.77 47.00 29.54 35.71 18.56 29.28 26.98 2.75%
DPS 13.33 14.50 11.50 12.00 6.50 10.00 9.00 6.76%
NAPS 1.2769 3.1782 2.4253 2.2449 2.0089 1.8834 1.7084 -4.73%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 101.07 73.55 58.39 64.04 52.60 48.19 40.45 16.48%
EPS 10.57 5.21 3.28 3.96 2.06 3.25 2.99 23.41%
DPS 4.44 1.61 1.28 1.33 0.72 1.11 1.00 28.18%
NAPS 0.4248 0.3525 0.2689 0.249 0.2228 0.2089 0.1895 14.39%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.66 2.80 1.61 1.30 0.83 1.15 0.96 -
P/RPS 0.88 0.42 0.31 0.23 0.17 0.26 0.26 22.52%
P/EPS 8.37 5.96 5.44 3.64 4.47 3.93 3.56 15.30%
EY 11.94 16.79 18.39 27.47 22.37 25.46 28.10 -13.28%
DY 5.01 5.18 7.14 9.23 7.83 8.70 9.38 -9.92%
P/NAPS 2.08 0.88 0.66 0.58 0.41 0.61 0.56 24.43%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 24/02/14 25/02/13 27/02/12 25/02/11 24/02/10 -
Price 2.59 3.78 1.88 1.28 0.85 1.16 1.44 -
P/RPS 0.85 0.57 0.36 0.22 0.18 0.27 0.39 13.85%
P/EPS 8.15 8.04 6.35 3.58 4.58 3.96 5.34 7.29%
EY 12.27 12.43 15.75 27.89 21.84 25.24 18.73 -6.80%
DY 5.15 3.84 6.12 9.38 7.65 8.62 6.25 -3.17%
P/NAPS 2.03 1.19 0.78 0.57 0.42 0.62 0.84 15.83%

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