[LIIHEN] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 83.54%
YoY- 187.65%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 260,692 265,104 276,626 266,972 218,850 218,876 214,926 13.69%
PBT 23,224 30,452 36,190 38,736 21,033 26,060 23,232 -0.02%
Tax -5,657 -7,474 -8,942 -9,028 -4,847 -6,052 -5,054 7.78%
NP 17,567 22,977 27,248 29,708 16,186 20,008 18,178 -2.24%
-
NP to SH 17,567 22,977 27,248 29,708 16,186 20,008 18,178 -2.24%
-
Tax Rate 24.36% 24.54% 24.71% 23.31% 23.04% 23.22% 21.75% -
Total Cost 243,125 242,126 249,378 237,264 202,664 198,868 196,748 15.10%
-
Net Worth 112,997 113,742 113,407 107,217 102,503 104,927 96,511 11.05%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,999 8,000 6,599 10,798 5,399 3,599 4,799 15.99%
Div Payout % 34.15% 34.82% 24.22% 36.35% 33.36% 17.99% 26.40% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 112,997 113,742 113,407 107,217 102,503 104,927 96,511 11.05%
NOSH 59,996 60,003 59,991 59,991 59,999 59,999 59,993 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.74% 8.67% 9.85% 11.13% 7.40% 9.14% 8.46% -
ROE 15.55% 20.20% 24.03% 27.71% 15.79% 19.07% 18.84% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 434.51 441.81 461.11 445.01 364.75 364.79 358.25 13.69%
EPS 29.28 38.29 45.42 49.52 26.98 33.35 30.30 -2.25%
DPS 10.00 13.33 11.00 18.00 9.00 6.00 8.00 15.99%
NAPS 1.8834 1.8956 1.8904 1.7872 1.7084 1.7488 1.6087 11.05%
Adjusted Per Share Value based on latest NOSH - 59,991
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 48.19 49.00 51.13 49.35 40.45 40.46 39.73 13.69%
EPS 3.25 4.25 5.04 5.49 2.99 3.70 3.36 -2.18%
DPS 1.11 1.48 1.22 2.00 1.00 0.67 0.89 15.81%
NAPS 0.2089 0.2102 0.2096 0.1982 0.1895 0.1939 0.1784 11.06%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.15 1.13 1.21 1.21 0.96 0.81 0.55 -
P/RPS 0.26 0.26 0.26 0.27 0.26 0.22 0.15 44.15%
P/EPS 3.93 2.95 2.66 2.44 3.56 2.43 1.82 66.82%
EY 25.46 33.89 37.54 40.93 28.10 41.17 55.09 -40.14%
DY 8.70 11.80 9.09 14.88 9.38 7.41 14.55 -28.95%
P/NAPS 0.61 0.60 0.64 0.68 0.56 0.46 0.34 47.49%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 24/11/10 23/08/10 24/05/10 24/02/10 23/11/09 21/08/09 -
Price 1.16 1.22 1.39 1.17 1.44 0.92 0.59 -
P/RPS 0.27 0.28 0.30 0.26 0.39 0.25 0.16 41.60%
P/EPS 3.96 3.19 3.06 2.36 5.34 2.76 1.95 60.15%
EY 25.24 31.39 32.68 42.32 18.73 36.25 51.36 -37.64%
DY 8.62 10.93 7.91 15.38 6.25 6.52 13.56 -26.00%
P/NAPS 0.62 0.64 0.74 0.65 0.84 0.53 0.37 40.94%

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