[LIIHEN] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 33.16%
YoY- 132.63%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 455,081 356,404 323,545 331,074 251,478 249,700 203,083 14.38%
PBT 47,366 32,136 23,316 24,511 10,320 27,565 18,877 16.56%
Tax -10,670 -8,524 -4,246 -6,168 -2,435 -6,789 -3,704 19.27%
NP 36,696 23,612 19,070 18,343 7,885 20,776 15,173 15.84%
-
NP to SH 36,696 23,612 19,070 18,343 7,885 20,776 15,173 15.84%
-
Tax Rate 22.53% 26.52% 18.21% 25.16% 23.59% 24.63% 19.62% -
Total Cost 418,385 332,792 304,475 312,731 243,593 228,924 187,910 14.26%
-
Net Worth 180,014 153,930 139,403 128,622 114,451 113,424 96,477 10.94%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 4,001 8,098 7,500 5,398 4,196 5,997 2,398 8.90%
Div Payout % 10.91% 34.30% 39.33% 29.43% 53.22% 28.87% 15.81% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 180,014 153,930 139,403 128,622 114,451 113,424 96,477 10.94%
NOSH 60,000 60,000 60,000 59,972 60,063 59,999 59,972 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.06% 6.63% 5.89% 5.54% 3.14% 8.32% 7.47% -
ROE 20.39% 15.34% 13.68% 14.26% 6.89% 18.32% 15.73% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 758.41 594.01 539.03 552.05 418.68 416.17 338.63 14.37%
EPS 61.16 39.35 31.77 30.59 13.13 34.63 25.30 15.84%
DPS 6.67 13.50 12.50 9.00 7.00 10.00 4.00 8.89%
NAPS 3.00 2.5655 2.3225 2.1447 1.9055 1.8904 1.6087 10.93%
Adjusted Per Share Value based on latest NOSH - 59,972
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 84.12 65.88 59.80 61.20 46.48 46.15 37.54 14.38%
EPS 6.78 4.36 3.52 3.39 1.46 3.84 2.80 15.87%
DPS 0.74 1.50 1.39 1.00 0.78 1.11 0.44 9.04%
NAPS 0.3327 0.2845 0.2577 0.2377 0.2116 0.2097 0.1783 10.95%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 4.73 2.49 1.61 1.03 1.02 1.21 0.55 -
P/RPS 0.62 0.42 0.30 0.19 0.24 0.29 0.16 25.31%
P/EPS 7.73 6.33 5.07 3.37 7.77 3.49 2.17 23.56%
EY 12.93 15.80 19.73 29.70 12.87 28.62 46.00 -19.05%
DY 1.41 5.42 7.76 8.74 6.86 8.26 7.27 -23.90%
P/NAPS 1.58 0.97 0.69 0.48 0.54 0.64 0.34 29.16%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 23/08/13 27/08/12 18/08/11 23/08/10 21/08/09 -
Price 5.75 2.64 1.87 1.30 0.81 1.39 0.59 -
P/RPS 0.76 0.44 0.35 0.24 0.19 0.33 0.17 28.33%
P/EPS 9.40 6.71 5.89 4.25 6.17 4.01 2.33 26.15%
EY 10.64 14.91 16.99 23.53 16.21 24.91 42.88 -20.72%
DY 1.16 5.11 6.68 6.92 8.64 7.19 6.78 -25.48%
P/NAPS 1.92 1.03 0.81 0.61 0.43 0.74 0.37 31.56%

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