[LIIHEN] YoY Cumulative 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- -63.23%
YoY- 95.68%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 203,295 193,764 173,022 165,394 112,082 95,347 82,985 16.09%
PBT 23,203 11,141 28,929 27,787 13,870 10,795 8,218 18.87%
Tax -5,976 -3,007 -6,810 -6,763 -3,126 -2,539 -1,961 20.39%
NP 17,227 8,134 22,119 21,024 10,744 8,256 6,257 18.37%
-
NP to SH 17,249 8,134 22,119 21,024 10,744 8,256 6,257 18.40%
-
Tax Rate 25.76% 26.99% 23.54% 24.34% 22.54% 23.52% 23.86% -
Total Cost 186,068 185,630 150,903 144,370 101,338 87,091 76,728 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 6,300 4,500 7,200 7,200 3,600 2,400 2,400 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 5.08% 2.89% 8.25% 8.75% 5.39% 5.43% 4.44% -
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 112.94 107.65 96.12 91.89 186.80 158.91 138.31 -3.31%
EPS 9.58 4.52 12.29 11.68 17.91 13.76 10.43 -1.40%
DPS 3.50 2.50 4.00 4.00 6.00 4.00 4.00 -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 37.65 35.88 32.04 30.63 20.76 17.66 15.37 16.09%
EPS 3.19 1.51 4.10 3.89 1.99 1.53 1.16 18.35%
DPS 1.17 0.83 1.33 1.33 0.67 0.44 0.44 17.69%
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 2.30 2.48 3.30 2.25 2.22 1.12 0.84 18.27%
P/EPS 27.13 59.09 25.80 17.72 23.12 12.94 11.12 16.01%
EY 3.69 1.69 3.88 5.64 4.33 7.73 8.99 -13.78%
DY 1.35 0.94 1.26 1.93 1.45 2.25 3.45 -14.47%
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 2.43 2.46 3.33 2.73 2.19 1.20 1.12 13.77%
P/EPS 28.59 58.64 26.04 21.49 22.84 13.88 14.86 11.51%
EY 3.50 1.71 3.84 4.65 4.38 7.20 6.73 -10.31%
DY 1.28 0.94 1.25 1.59 1.47 2.09 2.58 -11.02%
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