[LIIHEN] YoY 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- -58.46%
YoY- -59.69%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 144,510 138,275 97,857 69,691 92,388 73,773 71,570 12.41%
PBT 22,248 17,456 8,724 3,682 8,839 2,370 8,418 17.56%
Tax -5,229 -4,795 -2,272 -1,083 -2,392 -491 -2,214 15.38%
NP 17,019 12,661 6,452 2,599 6,447 1,879 6,204 18.29%
-
NP to SH 17,019 12,661 6,452 2,599 6,447 1,879 6,204 18.29%
-
Tax Rate 23.50% 27.47% 26.04% 29.41% 27.06% 20.72% 26.30% -
Total Cost 127,491 125,614 91,405 67,092 85,941 71,894 65,366 11.76%
-
Net Worth 242,982 205,956 153,930 139,349 128,622 114,451 113,424 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 7,200 4,200 2,100 900 1,799 600 3,299 13.87%
Div Payout % 42.31% 33.17% 32.55% 34.63% 27.91% 31.97% 53.19% -
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 242,982 205,956 153,930 139,349 128,622 114,451 113,424 13.52%
NOSH 180,000 60,000 60,000 60,000 59,972 60,063 59,999 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 11.78% 9.16% 6.59% 3.73% 6.98% 2.55% 8.67% -
ROE 7.00% 6.15% 4.19% 1.87% 5.01% 1.64% 5.47% -
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 80.28 230.46 163.10 116.15 154.05 122.82 119.28 -6.38%
EPS 9.46 21.10 10.75 4.33 10.75 3.13 10.34 -1.47%
DPS 4.00 7.00 3.50 1.50 3.00 1.00 5.50 -5.16%
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 26.71 25.56 18.09 12.88 17.08 13.64 13.23 12.41%
EPS 3.15 2.34 1.19 0.48 1.19 0.35 1.15 18.26%
DPS 1.33 0.78 0.39 0.17 0.33 0.11 0.61 13.85%
NAPS 0.4491 0.3807 0.2845 0.2576 0.2377 0.2116 0.2097 13.52%
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 3.84 2.05 1.53 1.39 0.67 0.83 1.01 24.90%
P/EPS 32.58 22.42 23.16 37.17 9.58 32.61 11.70 18.59%
EY 3.07 4.46 4.32 2.69 10.44 3.07 8.55 -15.68%
DY 1.30 1.48 1.41 0.93 2.91 0.98 4.55 -18.82%
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 4.21 2.50 1.62 1.61 0.84 0.66 1.17 23.76%
P/EPS 35.75 27.25 24.55 43.17 12.09 25.89 13.44 17.69%
EY 2.80 3.67 4.07 2.32 8.27 3.86 7.44 -15.01%
DY 1.18 1.22 1.33 0.80 2.31 1.23 3.96 -18.25%
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