[LIIHEN] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 137.17%
YoY- 197.97%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 250,357 193,204 152,676 175,614 129,099 138,313 107,463 15.13%
PBT 31,327 19,518 11,900 15,035 4,990 18,095 11,616 17.97%
Tax -7,922 -4,811 -3,044 -3,888 -1,249 -4,471 -2,527 20.96%
NP 23,405 14,707 8,856 11,147 3,741 13,624 9,089 17.06%
-
NP to SH 23,405 14,707 8,856 11,147 3,741 13,624 9,089 17.06%
-
Tax Rate 25.29% 24.65% 25.58% 25.86% 25.03% 24.71% 21.75% -
Total Cost 226,952 178,497 143,820 164,467 125,358 124,689 98,374 14.94%
-
Net Worth 205,956 153,930 139,349 128,670 114,238 113,407 96,511 13.45%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 7,800 4,500 3,300 2,999 1,498 3,299 2,399 21.70%
Div Payout % 33.33% 30.60% 37.26% 26.91% 40.06% 24.22% 26.40% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 205,956 153,930 139,349 128,670 114,238 113,407 96,511 13.45%
NOSH 60,000 60,000 60,000 59,994 59,951 59,991 59,993 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.35% 7.61% 5.80% 6.35% 2.90% 9.85% 8.46% -
ROE 11.36% 9.55% 6.36% 8.66% 3.27% 12.01% 9.42% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 417.26 322.01 254.46 292.72 215.34 230.56 179.12 15.12%
EPS 39.01 24.51 14.76 18.58 6.24 22.71 15.15 17.06%
DPS 13.00 7.50 5.50 5.00 2.50 5.50 4.00 21.69%
NAPS 3.4326 2.5655 2.3225 2.1447 1.9055 1.8904 1.6087 13.45%
Adjusted Per Share Value based on latest NOSH - 59,972
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 46.28 35.71 28.22 32.46 23.86 25.57 19.86 15.13%
EPS 4.33 2.72 1.64 2.06 0.69 2.52 1.68 17.08%
DPS 1.44 0.83 0.61 0.55 0.28 0.61 0.44 21.83%
NAPS 0.3807 0.2845 0.2576 0.2378 0.2112 0.2096 0.1784 13.45%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 4.73 2.49 1.61 1.03 1.02 1.21 0.55 -
P/RPS 1.13 0.77 0.63 0.35 0.47 0.52 0.31 24.04%
P/EPS 12.13 10.16 10.91 5.54 16.35 5.33 3.63 22.26%
EY 8.25 9.84 9.17 18.04 6.12 18.77 27.55 -18.19%
DY 2.75 3.01 3.42 4.85 2.45 4.55 7.27 -14.95%
P/NAPS 1.38 0.97 0.69 0.48 0.54 0.64 0.34 26.28%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 23/08/13 27/08/12 18/08/11 23/08/10 21/08/09 -
Price 5.75 2.64 1.87 1.30 0.81 1.39 0.59 -
P/RPS 1.38 0.82 0.73 0.44 0.38 0.60 0.33 26.91%
P/EPS 14.74 10.77 12.67 7.00 12.98 6.12 3.89 24.84%
EY 6.78 9.28 7.89 14.29 7.70 16.34 25.68 -19.89%
DY 2.26 2.84 2.94 3.85 3.09 3.96 6.78 -16.72%
P/NAPS 1.68 1.03 0.81 0.61 0.43 0.74 0.37 28.66%

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