[LIIHEN] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 76.01%
YoY- 1561.25%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 266,972 218,850 218,876 214,926 172,120 173,180 176,684 31.71%
PBT 38,736 21,033 26,060 23,232 11,496 6,247 2,860 469.10%
Tax -9,028 -4,847 -6,052 -5,054 -1,168 -785 -429 663.65%
NP 29,708 16,186 20,008 18,178 10,328 5,462 2,430 431.50%
-
NP to SH 29,708 16,186 20,008 18,178 10,328 5,462 2,430 431.50%
-
Tax Rate 23.31% 23.04% 23.22% 21.75% 10.16% 12.57% 15.00% -
Total Cost 237,264 202,664 198,868 196,748 161,792 167,718 174,253 22.87%
-
Net Worth 107,217 102,503 104,927 96,511 92,411 89,853 86,052 15.80%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 10,798 5,399 3,599 4,799 - - 1,199 333.44%
Div Payout % 36.35% 33.36% 17.99% 26.40% - - 49.34% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 107,217 102,503 104,927 96,511 92,411 89,853 86,052 15.80%
NOSH 59,991 59,999 59,999 59,993 60,046 60,022 59,967 0.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.13% 7.40% 9.14% 8.46% 6.00% 3.15% 1.38% -
ROE 27.71% 15.79% 19.07% 18.84% 11.18% 6.08% 2.82% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 445.01 364.75 364.79 358.25 286.64 288.52 294.63 31.67%
EPS 49.52 26.98 33.35 30.30 17.20 9.10 4.05 431.55%
DPS 18.00 9.00 6.00 8.00 0.00 0.00 2.00 333.25%
NAPS 1.7872 1.7084 1.7488 1.6087 1.539 1.497 1.435 15.77%
Adjusted Per Share Value based on latest NOSH - 59,972
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 49.44 40.53 40.53 39.80 31.87 32.07 32.72 31.71%
EPS 5.50 3.00 3.71 3.37 1.91 1.01 0.45 431.40%
DPS 2.00 1.00 0.67 0.89 0.00 0.00 0.22 336.16%
NAPS 0.1986 0.1898 0.1943 0.1787 0.1711 0.1664 0.1594 15.80%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.21 0.96 0.81 0.55 0.46 0.45 0.55 -
P/RPS 0.27 0.26 0.22 0.15 0.16 0.16 0.19 26.42%
P/EPS 2.44 3.56 2.43 1.82 2.67 4.95 13.57 -68.17%
EY 40.93 28.10 41.17 55.09 37.39 20.22 7.37 213.93%
DY 14.88 9.38 7.41 14.55 0.00 0.00 3.64 155.88%
P/NAPS 0.68 0.56 0.46 0.34 0.30 0.30 0.38 47.44%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 24/02/10 23/11/09 21/08/09 27/05/09 23/02/09 24/11/08 -
Price 1.17 1.44 0.92 0.59 0.47 0.47 0.32 -
P/RPS 0.26 0.39 0.25 0.16 0.16 0.16 0.11 77.53%
P/EPS 2.36 5.34 2.76 1.95 2.73 5.16 7.89 -55.30%
EY 42.32 18.73 36.25 51.36 36.60 19.36 12.67 123.61%
DY 15.38 6.25 6.52 13.56 0.00 0.00 6.25 82.37%
P/NAPS 0.65 0.84 0.53 0.37 0.31 0.31 0.22 106.03%

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