[LIIHEN] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -53.03%
YoY- -72.22%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 284,559 266,560 258,198 221,304 260,692 265,104 276,626 1.89%
PBT 14,668 10,645 9,980 11,284 23,224 30,452 36,190 -45.14%
Tax -3,530 -3,508 -2,498 -3,032 -5,657 -7,474 -8,942 -46.09%
NP 11,138 7,137 7,482 8,252 17,567 22,977 27,248 -44.83%
-
NP to SH 11,138 7,137 7,482 8,252 17,567 22,977 27,248 -44.83%
-
Tax Rate 24.07% 32.95% 25.03% 26.87% 24.36% 24.54% 24.71% -
Total Cost 273,421 259,422 250,716 213,052 243,125 242,126 249,378 6.31%
-
Net Worth 120,522 115,371 114,238 114,944 112,997 113,742 113,407 4.12%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 3,899 2,800 2,997 3,596 5,999 8,000 6,599 -29.51%
Div Payout % 35.01% 39.24% 40.06% 43.58% 34.15% 34.82% 24.22% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 120,522 115,371 114,238 114,944 112,997 113,742 113,407 4.12%
NOSH 59,994 60,011 59,951 59,941 59,996 60,003 59,991 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.91% 2.68% 2.90% 3.73% 6.74% 8.67% 9.85% -
ROE 9.24% 6.19% 6.55% 7.18% 15.55% 20.20% 24.03% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 474.31 444.18 430.68 369.20 434.51 441.81 461.11 1.89%
EPS 18.56 11.89 12.48 13.76 29.28 38.29 45.42 -44.84%
DPS 6.50 4.67 5.00 6.00 10.00 13.33 11.00 -29.51%
NAPS 2.0089 1.9225 1.9055 1.9176 1.8834 1.8956 1.8904 4.12%
Adjusted Per Share Value based on latest NOSH - 59,941
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 52.60 49.27 47.73 40.91 48.19 49.00 51.13 1.90%
EPS 2.06 1.32 1.38 1.53 3.25 4.25 5.04 -44.83%
DPS 0.72 0.52 0.55 0.66 1.11 1.48 1.22 -29.57%
NAPS 0.2228 0.2133 0.2112 0.2125 0.2089 0.2102 0.2096 4.14%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.83 0.72 1.02 1.15 1.15 1.13 1.21 -
P/RPS 0.17 0.16 0.24 0.31 0.26 0.26 0.26 -24.60%
P/EPS 4.47 6.05 8.17 8.35 3.93 2.95 2.66 41.21%
EY 22.37 16.52 12.24 11.97 25.46 33.89 37.54 -29.11%
DY 7.83 6.48 4.90 5.22 8.70 11.80 9.09 -9.44%
P/NAPS 0.41 0.37 0.54 0.60 0.61 0.60 0.64 -25.62%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 23/11/11 18/08/11 24/05/11 25/02/11 24/11/10 23/08/10 -
Price 0.85 0.84 0.81 1.15 1.16 1.22 1.39 -
P/RPS 0.18 0.19 0.19 0.31 0.27 0.28 0.30 -28.79%
P/EPS 4.58 7.06 6.49 8.35 3.96 3.19 3.06 30.75%
EY 21.84 14.16 15.41 11.97 25.24 31.39 32.68 -23.50%
DY 7.65 5.56 6.17 5.22 8.62 10.93 7.91 -2.19%
P/NAPS 0.42 0.44 0.43 0.60 0.62 0.64 0.74 -31.37%

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