[LIIHEN] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 89.09%
YoY- 368.68%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 218,850 218,876 214,926 172,120 173,180 176,684 155,120 25.71%
PBT 21,033 26,060 23,232 11,496 6,247 2,860 -2,028 -
Tax -4,847 -6,052 -5,054 -1,168 -785 -429 784 -
NP 16,186 20,008 18,178 10,328 5,462 2,430 -1,244 -
-
NP to SH 16,186 20,008 18,178 10,328 5,462 2,430 -1,244 -
-
Tax Rate 23.04% 23.22% 21.75% 10.16% 12.57% 15.00% - -
Total Cost 202,664 198,868 196,748 161,792 167,718 174,253 156,364 18.81%
-
Net Worth 102,503 104,927 96,511 92,411 89,853 86,052 83,359 14.73%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,399 3,599 4,799 - - 1,199 1,794 108.02%
Div Payout % 33.36% 17.99% 26.40% - - 49.34% 0.00% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 102,503 104,927 96,511 92,411 89,853 86,052 83,359 14.73%
NOSH 59,999 59,999 59,993 60,046 60,022 59,967 59,807 0.21%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.40% 9.14% 8.46% 6.00% 3.15% 1.38% -0.80% -
ROE 15.79% 19.07% 18.84% 11.18% 6.08% 2.82% -1.49% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 364.75 364.79 358.25 286.64 288.52 294.63 259.36 25.44%
EPS 26.98 33.35 30.30 17.20 9.10 4.05 -2.08 -
DPS 9.00 6.00 8.00 0.00 0.00 2.00 3.00 107.59%
NAPS 1.7084 1.7488 1.6087 1.539 1.497 1.435 1.3938 14.48%
Adjusted Per Share Value based on latest NOSH - 60,046
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 40.53 40.53 39.80 31.87 32.07 32.72 28.73 25.70%
EPS 3.00 3.71 3.37 1.91 1.01 0.45 -0.23 -
DPS 1.00 0.67 0.89 0.00 0.00 0.22 0.33 108.98%
NAPS 0.1898 0.1943 0.1787 0.1711 0.1664 0.1594 0.1544 14.71%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.96 0.81 0.55 0.46 0.45 0.55 0.51 -
P/RPS 0.26 0.22 0.15 0.16 0.16 0.19 0.20 19.05%
P/EPS 3.56 2.43 1.82 2.67 4.95 13.57 -24.52 -
EY 28.10 41.17 55.09 37.39 20.22 7.37 -4.08 -
DY 9.38 7.41 14.55 0.00 0.00 3.64 5.88 36.41%
P/NAPS 0.56 0.46 0.34 0.30 0.30 0.38 0.37 31.72%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 21/08/09 27/05/09 23/02/09 24/11/08 25/08/08 -
Price 1.44 0.92 0.59 0.47 0.47 0.32 0.50 -
P/RPS 0.39 0.25 0.16 0.16 0.16 0.11 0.19 61.30%
P/EPS 5.34 2.76 1.95 2.73 5.16 7.89 -24.04 -
EY 18.73 36.25 51.36 36.60 19.36 12.67 -4.16 -
DY 6.25 6.52 13.56 0.00 0.00 6.25 6.00 2.75%
P/NAPS 0.84 0.53 0.37 0.31 0.31 0.22 0.36 75.64%

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