[LIIHEN] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -19.1%
YoY- 196.34%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 265,104 276,626 266,972 218,850 218,876 214,926 172,120 33.33%
PBT 30,452 36,190 38,736 21,033 26,060 23,232 11,496 91.33%
Tax -7,474 -8,942 -9,028 -4,847 -6,052 -5,054 -1,168 244.28%
NP 22,977 27,248 29,708 16,186 20,008 18,178 10,328 70.33%
-
NP to SH 22,977 27,248 29,708 16,186 20,008 18,178 10,328 70.33%
-
Tax Rate 24.54% 24.71% 23.31% 23.04% 23.22% 21.75% 10.16% -
Total Cost 242,126 249,378 237,264 202,664 198,868 196,748 161,792 30.80%
-
Net Worth 113,742 113,407 107,217 102,503 104,927 96,511 92,411 14.83%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 8,000 6,599 10,798 5,399 3,599 4,799 - -
Div Payout % 34.82% 24.22% 36.35% 33.36% 17.99% 26.40% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 113,742 113,407 107,217 102,503 104,927 96,511 92,411 14.83%
NOSH 60,003 59,991 59,991 59,999 59,999 59,993 60,046 -0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.67% 9.85% 11.13% 7.40% 9.14% 8.46% 6.00% -
ROE 20.20% 24.03% 27.71% 15.79% 19.07% 18.84% 11.18% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 441.81 461.11 445.01 364.75 364.79 358.25 286.64 33.39%
EPS 38.29 45.42 49.52 26.98 33.35 30.30 17.20 70.40%
DPS 13.33 11.00 18.00 9.00 6.00 8.00 0.00 -
NAPS 1.8956 1.8904 1.7872 1.7084 1.7488 1.6087 1.539 14.89%
Adjusted Per Share Value based on latest NOSH - 59,945
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 49.09 51.23 49.44 40.53 40.53 39.80 31.87 33.33%
EPS 4.26 5.05 5.50 3.00 3.71 3.37 1.91 70.62%
DPS 1.48 1.22 2.00 1.00 0.67 0.89 0.00 -
NAPS 0.2106 0.21 0.1986 0.1898 0.1943 0.1787 0.1711 14.83%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.13 1.21 1.21 0.96 0.81 0.55 0.46 -
P/RPS 0.26 0.26 0.27 0.26 0.22 0.15 0.16 38.17%
P/EPS 2.95 2.66 2.44 3.56 2.43 1.82 2.67 6.86%
EY 33.89 37.54 40.93 28.10 41.17 55.09 37.39 -6.33%
DY 11.80 9.09 14.88 9.38 7.41 14.55 0.00 -
P/NAPS 0.60 0.64 0.68 0.56 0.46 0.34 0.30 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 23/08/10 24/05/10 24/02/10 23/11/09 21/08/09 27/05/09 -
Price 1.22 1.39 1.17 1.44 0.92 0.59 0.47 -
P/RPS 0.28 0.30 0.26 0.39 0.25 0.16 0.16 45.17%
P/EPS 3.19 3.06 2.36 5.34 2.76 1.95 2.73 10.92%
EY 31.39 32.68 42.32 18.73 36.25 51.36 36.60 -9.72%
DY 10.93 7.91 15.38 6.25 6.52 13.56 0.00 -
P/NAPS 0.64 0.74 0.65 0.84 0.53 0.37 0.31 62.06%

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