[LIIHEN] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 41.54%
YoY- -20.55%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 309,903 250,357 193,204 152,676 175,614 129,099 138,313 14.37%
PBT 50,103 31,327 19,518 11,900 15,035 4,990 18,095 18.48%
Tax -11,992 -7,922 -4,811 -3,044 -3,888 -1,249 -4,471 17.85%
NP 38,111 23,405 14,707 8,856 11,147 3,741 13,624 18.68%
-
NP to SH 38,111 23,405 14,707 8,856 11,147 3,741 13,624 18.68%
-
Tax Rate 23.93% 25.29% 24.65% 25.58% 25.86% 25.03% 24.71% -
Total Cost 271,792 226,952 178,497 143,820 164,467 125,358 124,689 13.85%
-
Net Worth 242,982 205,956 153,930 139,349 128,670 114,238 113,407 13.52%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 14,400 7,800 4,500 3,300 2,999 1,498 3,299 27.81%
Div Payout % 37.78% 33.33% 30.60% 37.26% 26.91% 40.06% 24.22% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 242,982 205,956 153,930 139,349 128,670 114,238 113,407 13.52%
NOSH 180,000 60,000 60,000 60,000 59,994 59,951 59,991 20.07%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.30% 9.35% 7.61% 5.80% 6.35% 2.90% 9.85% -
ROE 15.68% 11.36% 9.55% 6.36% 8.66% 3.27% 12.01% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 172.17 417.26 322.01 254.46 292.72 215.34 230.56 -4.74%
EPS 21.17 39.01 24.51 14.76 18.58 6.24 22.71 -1.16%
DPS 8.00 13.00 7.50 5.50 5.00 2.50 5.50 6.43%
NAPS 1.3499 3.4326 2.5655 2.3225 2.1447 1.9055 1.8904 -5.45%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 57.39 46.36 35.78 28.27 32.52 23.91 25.61 14.38%
EPS 7.06 4.33 2.72 1.64 2.06 0.69 2.52 18.71%
DPS 2.67 1.44 0.83 0.61 0.56 0.28 0.61 27.86%
NAPS 0.45 0.3814 0.2851 0.2581 0.2383 0.2116 0.21 13.53%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.08 4.73 2.49 1.61 1.03 1.02 1.21 -
P/RPS 1.79 1.13 0.77 0.63 0.35 0.47 0.52 22.85%
P/EPS 14.55 12.13 10.16 10.91 5.54 16.35 5.33 18.20%
EY 6.87 8.25 9.84 9.17 18.04 6.12 18.77 -15.41%
DY 2.60 2.75 3.01 3.42 4.85 2.45 4.55 -8.89%
P/NAPS 2.28 1.38 0.97 0.69 0.48 0.54 0.64 23.55%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 24/08/15 25/08/14 23/08/13 27/08/12 18/08/11 23/08/10 -
Price 3.38 5.75 2.64 1.87 1.30 0.81 1.39 -
P/RPS 1.96 1.38 0.82 0.73 0.44 0.38 0.60 21.78%
P/EPS 15.96 14.74 10.77 12.67 7.00 12.98 6.12 17.30%
EY 6.26 6.78 9.28 7.89 14.29 7.70 16.34 -14.76%
DY 2.37 2.26 2.84 2.94 3.85 3.09 3.96 -8.19%
P/NAPS 2.50 1.68 1.03 0.81 0.61 0.43 0.74 22.47%

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