[LIIHEN] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 17.14%
YoY- 3.48%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 227,024 216,815 184,908 168,506 152,216 102,978 83,739 18.07%
PBT 28,491 24,865 17,198 22,216 21,734 8,619 5,669 30.86%
Tax -7,399 -3,259 -1,879 -3,409 -3,421 -311 -1,989 24.46%
NP 21,092 21,606 15,319 18,807 18,313 8,308 3,680 33.75%
-
NP to SH 21,063 21,496 15,383 18,951 18,313 8,308 3,680 33.72%
-
Tax Rate 25.97% 13.11% 10.93% 15.34% 15.74% 3.61% 35.09% -
Total Cost 205,932 195,209 169,589 149,699 133,903 94,670 80,059 17.04%
-
Net Worth 374,399 309,600 288,900 264,131 229,842 190,692 145,480 17.05%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 8,100 3,600 14,400 18,000 10,800 2,100 1,799 28.48%
Div Payout % 38.46% 16.75% 93.61% 94.98% 58.97% 25.28% 48.90% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 374,399 309,600 288,900 264,131 229,842 190,692 145,480 17.05%
NOSH 180,000 180,000 180,000 180,000 180,000 60,000 59,984 20.08%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 9.29% 9.97% 8.28% 11.16% 12.03% 8.07% 4.39% -
ROE 5.63% 6.94% 5.32% 7.17% 7.97% 4.36% 2.53% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 126.12 120.45 102.73 93.61 84.56 171.63 139.60 -1.67%
EPS 11.70 11.94 8.55 10.53 10.17 13.85 6.13 11.36%
DPS 4.50 2.00 8.00 10.00 6.00 3.50 3.00 6.98%
NAPS 2.08 1.72 1.605 1.4674 1.2769 3.1782 2.4253 -2.52%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 41.96 40.08 34.18 31.15 28.14 19.03 15.48 18.07%
EPS 3.89 3.97 2.84 3.50 3.38 1.54 0.68 33.71%
DPS 1.50 0.67 2.66 3.33 2.00 0.39 0.33 28.69%
NAPS 0.692 0.5723 0.534 0.4882 0.4248 0.3525 0.2689 17.05%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.07 2.60 3.60 3.19 2.66 2.80 1.61 -
P/RPS 2.43 2.16 3.50 3.41 3.15 1.63 1.15 13.27%
P/EPS 26.24 21.77 42.12 30.30 26.15 20.22 26.24 0.00%
EY 3.81 4.59 2.37 3.30 3.82 4.95 3.81 0.00%
DY 1.47 0.77 2.22 3.13 2.26 1.25 1.86 -3.84%
P/NAPS 1.48 1.51 2.24 2.17 2.08 0.88 0.66 14.40%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 21/02/19 22/02/18 22/02/17 24/02/16 26/02/15 24/02/14 -
Price 2.90 2.83 3.21 3.52 2.59 3.78 1.88 -
P/RPS 2.30 2.35 3.12 3.76 3.06 2.20 1.35 9.28%
P/EPS 24.78 23.70 37.56 33.43 25.46 27.30 30.64 -3.47%
EY 4.04 4.22 2.66 2.99 3.93 3.66 3.26 3.63%
DY 1.55 0.71 2.49 2.84 2.32 0.93 1.60 -0.52%
P/NAPS 1.39 1.65 2.00 2.40 2.03 1.19 0.78 10.10%

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