[LIIHEN] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 81.27%
YoY- 62.83%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 397,100 384,171 342,631 309,903 250,357 193,204 152,676 17.26%
PBT 47,706 28,374 50,975 50,103 31,327 19,518 11,900 26.02%
Tax -11,817 -7,144 -12,235 -11,992 -7,922 -4,811 -3,044 25.35%
NP 35,889 21,230 38,740 38,111 23,405 14,707 8,856 26.25%
-
NP to SH 35,469 21,026 38,740 38,111 23,405 14,707 8,856 26.00%
-
Tax Rate 24.77% 25.18% 24.00% 23.93% 25.29% 24.65% 25.58% -
Total Cost 361,211 362,941 303,891 271,792 226,952 178,497 143,820 16.58%
-
Net Worth 346,157 290,897 277,668 242,982 205,956 153,930 139,349 16.36%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 12,600 10,800 14,400 14,400 7,800 4,500 3,300 25.00%
Div Payout % 35.52% 51.36% 37.17% 37.78% 33.33% 30.60% 37.26% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 346,157 290,897 277,668 242,982 205,956 153,930 139,349 16.36%
NOSH 180,000 180,000 180,000 180,000 60,000 60,000 60,000 20.08%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 9.04% 5.53% 11.31% 12.30% 9.35% 7.61% 5.80% -
ROE 10.25% 7.23% 13.95% 15.68% 11.36% 9.55% 6.36% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 220.61 213.43 190.35 172.17 417.26 322.01 254.46 -2.34%
EPS 19.71 11.68 21.52 21.17 39.01 24.51 14.76 4.93%
DPS 7.00 6.00 8.00 8.00 13.00 7.50 5.50 4.09%
NAPS 1.9231 1.6161 1.5426 1.3499 3.4326 2.5655 2.3225 -3.09%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 73.40 71.01 63.33 57.28 46.28 35.71 28.22 17.26%
EPS 6.56 3.89 7.16 7.04 4.33 2.72 1.64 25.97%
DPS 2.33 2.00 2.66 2.66 1.44 0.83 0.61 25.01%
NAPS 0.6398 0.5377 0.5132 0.4491 0.3807 0.2845 0.2576 16.36%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.89 2.41 3.27 3.08 4.73 2.49 1.61 -
P/RPS 1.31 1.13 1.72 1.79 1.13 0.77 0.63 12.97%
P/EPS 14.67 20.63 15.19 14.55 12.13 10.16 10.91 5.05%
EY 6.82 4.85 6.58 6.87 8.25 9.84 9.17 -4.81%
DY 2.42 2.49 2.45 2.60 2.75 3.01 3.42 -5.59%
P/NAPS 1.50 1.49 2.12 2.28 1.38 0.97 0.69 13.81%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 23/08/18 24/08/17 19/08/16 24/08/15 25/08/14 23/08/13 -
Price 2.94 2.89 3.49 3.38 5.75 2.64 1.87 -
P/RPS 1.33 1.35 1.83 1.96 1.38 0.82 0.73 10.51%
P/EPS 14.92 24.74 16.22 15.96 14.74 10.77 12.67 2.76%
EY 6.70 4.04 6.17 6.26 6.78 9.28 7.89 -2.68%
DY 2.38 2.08 2.29 2.37 2.26 2.84 2.94 -3.45%
P/NAPS 1.53 1.79 2.26 2.50 1.68 1.03 0.81 11.17%

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