[LIIHEN] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
20-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 47.07%
YoY- 95.68%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 813,180 775,056 692,088 661,576 448,328 381,388 331,940 16.09%
PBT 92,812 44,564 115,716 111,148 55,480 43,180 32,872 18.87%
Tax -23,904 -12,028 -27,240 -27,052 -12,504 -10,156 -7,844 20.39%
NP 68,908 32,536 88,476 84,096 42,976 33,024 25,028 18.37%
-
NP to SH 68,996 32,536 88,476 84,096 42,976 33,024 25,028 18.40%
-
Tax Rate 25.76% 26.99% 23.54% 24.34% 22.54% 23.52% 23.86% -
Total Cost 744,272 742,520 603,612 577,480 405,352 348,364 306,912 15.90%
-
Net Worth 339,588 281,790 268,254 240,300 199,295 151,974 140,952 15.77%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 25,200 18,000 28,800 28,800 14,400 9,600 9,600 17.44%
Div Payout % 36.52% 55.32% 32.55% 34.25% 33.51% 29.07% 38.36% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 339,588 281,790 268,254 240,300 199,295 151,974 140,952 15.77%
NOSH 180,000 180,000 180,000 180,000 60,000 60,000 60,000 20.08%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 8.47% 4.20% 12.78% 12.71% 9.59% 8.66% 7.54% -
ROE 20.32% 11.55% 32.98% 35.00% 21.56% 21.73% 17.76% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 451.77 430.59 384.49 367.54 747.21 635.65 553.23 -3.31%
EPS 38.32 18.08 49.16 46.72 71.64 55.04 41.72 -1.40%
DPS 14.00 10.00 16.00 16.00 24.00 16.00 16.00 -2.19%
NAPS 1.8866 1.5655 1.4903 1.335 3.3216 2.5329 2.3492 -3.58%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 150.59 143.53 128.16 122.51 83.02 70.63 61.47 16.09%
EPS 12.78 6.03 16.38 15.57 7.96 6.12 4.63 18.42%
DPS 4.67 3.33 5.33 5.33 2.67 1.78 1.78 17.43%
NAPS 0.6289 0.5218 0.4968 0.445 0.3691 0.2814 0.261 15.77%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.60 2.67 3.17 2.07 4.14 1.78 1.16 -
P/RPS 0.58 0.62 0.82 0.56 0.55 0.28 0.21 18.44%
P/EPS 6.78 14.77 6.45 4.43 5.78 3.23 2.78 16.01%
EY 14.74 6.77 15.51 22.57 17.30 30.92 35.96 -13.80%
DY 5.38 3.75 5.05 7.73 5.80 8.99 13.79 -14.51%
P/NAPS 1.38 1.71 2.13 1.55 1.25 0.70 0.49 18.82%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 24/05/18 23/05/17 20/05/16 25/05/15 26/05/14 27/05/13 -
Price 2.74 2.65 3.20 2.51 4.09 1.91 1.55 -
P/RPS 0.61 0.62 0.83 0.68 0.55 0.30 0.28 13.85%
P/EPS 7.15 14.66 6.51 5.37 5.71 3.47 3.72 11.49%
EY 13.99 6.82 15.36 18.61 17.51 28.82 26.91 -10.32%
DY 5.11 3.77 5.00 6.37 5.87 8.38 10.32 -11.04%
P/NAPS 1.45 1.69 2.15 1.88 1.23 0.75 0.66 14.01%

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