[LIIHEN] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 11.26%
YoY- -13.78%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 631,088 600,134 414,663 328,238 346,242 312,459 249,275 16.72%
PBT 94,614 85,999 38,634 27,094 28,473 18,042 16,368 33.92%
Tax -20,491 -18,512 -8,147 -7,335 -5,555 -4,267 -4,158 30.41%
NP 74,123 67,487 30,487 19,759 22,918 13,775 12,210 35.02%
-
NP to SH 74,267 67,487 30,487 19,759 22,918 13,775 12,210 35.07%
-
Tax Rate 21.66% 21.53% 21.09% 27.07% 19.51% 23.65% 25.40% -
Total Cost 556,965 532,647 384,176 308,479 323,324 298,684 237,065 15.28%
-
Net Worth 268,254 240,300 179,966 151,974 140,952 125,285 114,944 15.15%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 39,600 24,802 4,703 6,899 8,399 4,200 5,395 39.36%
Div Payout % 53.32% 36.75% 15.43% 34.92% 36.65% 30.49% 44.19% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 268,254 240,300 179,966 151,974 140,952 125,285 114,944 15.15%
NOSH 180,000 180,000 60,000 60,000 60,000 60,025 59,941 20.09%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 11.75% 11.25% 7.35% 6.02% 6.62% 4.41% 4.90% -
ROE 27.69% 28.08% 16.94% 13.00% 16.26% 10.99% 10.62% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 350.60 333.41 691.23 547.06 577.07 520.54 415.86 -2.80%
EPS 41.26 37.49 50.82 32.93 38.20 22.95 20.37 12.47%
DPS 22.00 13.78 7.84 11.50 14.00 7.00 9.00 16.04%
NAPS 1.4903 1.335 3.00 2.5329 2.3492 2.0872 1.9176 -4.11%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 116.87 111.14 76.79 60.78 64.12 57.86 46.16 16.72%
EPS 13.75 12.50 5.65 3.66 4.24 2.55 2.26 35.07%
DPS 7.33 4.59 0.87 1.28 1.56 0.78 1.00 39.33%
NAPS 0.4968 0.445 0.3333 0.2814 0.261 0.232 0.2129 15.15%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.17 2.07 4.14 1.78 1.16 0.97 1.15 -
P/RPS 0.90 0.62 0.60 0.33 0.20 0.19 0.28 21.46%
P/EPS 7.68 5.52 8.15 5.41 3.04 4.23 5.65 5.24%
EY 13.02 18.11 12.28 18.50 32.93 23.66 17.71 -4.99%
DY 6.94 6.66 1.89 6.46 12.07 7.22 7.83 -1.98%
P/NAPS 2.13 1.55 1.38 0.70 0.49 0.46 0.60 23.48%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/17 20/05/16 25/05/15 26/05/14 27/05/13 28/05/12 24/05/11 -
Price 3.20 2.51 4.09 1.91 1.55 1.00 1.15 -
P/RPS 0.91 0.75 0.59 0.35 0.27 0.19 0.28 21.68%
P/EPS 7.76 6.69 8.05 5.80 4.06 4.36 5.65 5.42%
EY 12.89 14.94 12.43 17.24 24.64 22.95 17.71 -5.15%
DY 6.88 5.49 1.92 6.02 9.03 7.00 7.83 -2.13%
P/NAPS 2.15 1.88 1.36 0.75 0.66 0.48 0.60 23.67%

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