[LIIHEN] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 7.82%
YoY- -16.86%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 623,460 546,822 397,928 315,876 346,483 284,559 260,692 15.62%
PBT 93,472 72,082 35,559 24,517 26,451 14,667 23,231 26.08%
Tax -20,444 -14,875 -7,560 -6,757 -5,090 -3,529 -5,657 23.85%
NP 73,028 57,207 27,999 17,760 21,361 11,138 17,574 26.76%
-
NP to SH 73,172 57,207 27,999 17,760 21,361 11,138 17,574 26.80%
-
Tax Rate 21.87% 20.64% 21.26% 27.56% 19.24% 24.06% 24.35% -
Total Cost 550,432 489,615 369,929 298,116 325,122 273,421 243,118 14.57%
-
Net Worth 264,131 229,929 63,552 145,480 134,693 120,310 59,905 28.02%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 39,600 18,802 5,903 6,899 7,199 3,898 5,996 36.93%
Div Payout % 54.12% 32.87% 21.09% 38.85% 33.70% 35.00% 34.12% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 264,131 229,929 63,552 145,480 134,693 120,310 59,905 28.02%
NOSH 180,000 180,000 60,000 59,984 60,000 59,978 59,905 20.10%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.71% 10.46% 7.04% 5.62% 6.17% 3.91% 6.74% -
ROE 27.70% 24.88% 44.06% 12.21% 15.86% 9.26% 29.34% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 346.37 303.67 663.21 526.60 577.47 474.44 435.17 -3.72%
EPS 40.65 31.77 46.67 29.61 35.60 18.57 29.34 5.57%
DPS 22.00 10.44 9.84 11.50 12.00 6.50 10.00 14.02%
NAPS 1.4674 1.2769 1.0592 2.4253 2.2449 2.0059 1.00 6.59%
Adjusted Per Share Value based on latest NOSH - 59,984
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 115.24 101.07 73.55 58.39 64.04 52.60 48.19 15.62%
EPS 13.53 10.57 5.18 3.28 3.95 2.06 3.25 26.80%
DPS 7.32 3.48 1.09 1.28 1.33 0.72 1.11 36.90%
NAPS 0.4882 0.425 0.1175 0.2689 0.249 0.2224 0.1107 28.02%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.19 2.66 2.80 1.61 1.30 0.83 1.15 -
P/RPS 0.92 0.88 0.42 0.31 0.23 0.17 0.26 23.42%
P/EPS 7.85 8.37 6.00 5.44 3.65 4.47 3.92 12.25%
EY 12.74 11.94 16.67 18.39 27.39 22.37 25.51 -10.91%
DY 6.90 3.93 3.51 7.14 9.23 7.83 8.70 -3.78%
P/NAPS 2.17 2.08 2.64 0.66 0.58 0.41 1.15 11.15%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 26/02/15 24/02/14 25/02/13 27/02/12 25/02/11 -
Price 3.52 2.59 3.78 1.88 1.28 0.85 1.16 -
P/RPS 1.02 0.85 0.57 0.36 0.22 0.18 0.27 24.77%
P/EPS 8.66 8.15 8.10 6.35 3.60 4.58 3.95 13.96%
EY 11.55 12.27 12.35 15.75 27.81 21.85 25.29 -12.23%
DY 6.25 4.03 2.60 6.12 9.38 7.65 8.62 -5.21%
P/NAPS 2.40 2.03 3.57 0.78 0.57 0.42 1.16 12.86%

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