[LIIHEN] YoY 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- -19.05%
YoY- 34.42%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 193,805 190,406 169,608 144,510 138,275 97,857 69,691 18.57%
PBT 24,503 17,232 22,046 22,248 17,456 8,724 3,682 37.12%
Tax -5,841 -4,137 -5,426 -5,229 -4,795 -2,272 -1,083 32.41%
NP 18,662 13,095 16,620 17,019 12,661 6,452 2,599 38.87%
-
NP to SH 18,220 12,891 16,620 17,019 12,661 6,452 2,599 38.32%
-
Tax Rate 23.84% 24.01% 24.61% 23.50% 27.47% 26.04% 29.41% -
Total Cost 175,143 177,311 152,988 127,491 125,614 91,405 67,092 17.33%
-
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 6,300 6,300 7,200 7,200 4,200 2,100 900 38.28%
Div Payout % 34.58% 48.87% 43.32% 42.31% 33.17% 32.55% 34.63% -
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 9.63% 6.88% 9.80% 11.78% 9.16% 6.59% 3.73% -
ROE 5.26% 4.43% 5.99% 7.00% 6.15% 4.19% 1.87% -
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 107.67 105.78 94.23 80.28 230.46 163.10 116.15 -1.25%
EPS 10.12 7.16 9.23 9.46 21.10 10.75 4.33 15.19%
DPS 3.50 3.50 4.00 4.00 7.00 3.50 1.50 15.15%
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 35.89 35.26 31.41 26.76 25.61 18.12 12.91 18.56%
EPS 3.37 2.39 3.08 3.15 2.34 1.19 0.48 38.35%
DPS 1.17 1.17 1.33 1.33 0.78 0.39 0.17 37.89%
NAPS 0.641 0.5387 0.5142 0.45 0.3814 0.2851 0.2581 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 2.68 2.28 3.47 3.84 2.05 1.53 1.39 11.55%
P/EPS 28.55 33.65 35.42 32.58 22.42 23.16 37.17 -4.30%
EY 3.50 2.97 2.82 3.07 4.46 4.32 2.69 4.48%
DY 1.21 1.45 1.22 1.30 1.48 1.41 0.93 4.48%
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 2.73 2.73 3.70 4.21 2.50 1.62 1.61 9.19%
P/EPS 29.05 40.35 37.80 35.75 27.25 24.55 43.17 -6.38%
EY 3.44 2.48 2.65 2.80 3.67 4.07 2.32 6.78%
DY 1.19 1.21 1.15 1.18 1.22 1.33 0.80 6.83%
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