[LIIHEN] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 18.44%
YoY- 120.43%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 216,815 184,908 168,506 152,216 102,978 83,739 79,428 18.20%
PBT 24,865 17,198 22,216 21,734 8,619 5,669 1,065 69.01%
Tax -3,259 -1,879 -3,409 -3,421 -311 -1,989 1,327 -
NP 21,606 15,319 18,807 18,313 8,308 3,680 2,392 44.28%
-
NP to SH 21,496 15,383 18,951 18,313 8,308 3,680 2,392 44.16%
-
Tax Rate 13.11% 10.93% 15.34% 15.74% 3.61% 35.09% -124.60% -
Total Cost 195,209 169,589 149,699 133,903 94,670 80,059 77,036 16.75%
-
Net Worth 309,600 288,900 264,131 229,842 190,692 145,480 134,693 14.87%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 3,600 14,400 18,000 10,800 2,100 1,799 1,800 12.24%
Div Payout % 16.75% 93.61% 94.98% 58.97% 25.28% 48.90% 75.25% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 309,600 288,900 264,131 229,842 190,692 145,480 134,693 14.87%
NOSH 180,000 180,000 180,000 180,000 60,000 59,984 60,000 20.08%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.97% 8.28% 11.16% 12.03% 8.07% 4.39% 3.01% -
ROE 6.94% 5.32% 7.17% 7.97% 4.36% 2.53% 1.78% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 120.45 102.73 93.61 84.56 171.63 139.60 132.38 -1.56%
EPS 11.94 8.55 10.53 10.17 13.85 6.13 3.99 20.03%
DPS 2.00 8.00 10.00 6.00 3.50 3.00 3.00 -6.53%
NAPS 1.72 1.605 1.4674 1.2769 3.1782 2.4253 2.2449 -4.33%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 40.15 34.24 31.20 28.19 19.07 15.51 14.71 18.20%
EPS 3.98 2.85 3.51 3.39 1.54 0.68 0.44 44.32%
DPS 0.67 2.67 3.33 2.00 0.39 0.33 0.33 12.52%
NAPS 0.5733 0.535 0.4891 0.4256 0.3531 0.2694 0.2494 14.87%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.60 3.60 3.19 2.66 2.80 1.61 1.30 -
P/RPS 2.16 3.50 3.41 3.15 1.63 1.15 0.98 14.07%
P/EPS 21.77 42.12 30.30 26.15 20.22 26.24 32.61 -6.51%
EY 4.59 2.37 3.30 3.82 4.95 3.81 3.07 6.92%
DY 0.77 2.22 3.13 2.26 1.25 1.86 2.31 -16.72%
P/NAPS 1.51 2.24 2.17 2.08 0.88 0.66 0.58 17.28%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 22/02/18 22/02/17 24/02/16 26/02/15 24/02/14 25/02/13 -
Price 2.83 3.21 3.52 2.59 3.78 1.88 1.28 -
P/RPS 2.35 3.12 3.76 3.06 2.20 1.35 0.97 15.88%
P/EPS 23.70 37.56 33.43 25.46 27.30 30.64 32.11 -4.93%
EY 4.22 2.66 2.99 3.93 3.66 3.26 3.11 5.21%
DY 0.71 2.49 2.84 2.32 0.93 1.60 2.34 -18.01%
P/NAPS 1.65 2.00 2.40 2.03 1.19 0.78 0.57 19.37%

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