[LIIHEN] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 108.07%
YoY- -36.6%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 267,054 175,614 83,226 284,559 199,920 129,099 55,326 184.79%
PBT 25,387 15,035 6,196 14,668 7,984 4,990 2,821 330.92%
Tax -6,416 -3,888 -1,496 -3,530 -2,631 -1,249 -758 313.72%
NP 18,971 11,147 4,700 11,138 5,353 3,741 2,063 337.15%
-
NP to SH 18,971 11,147 4,700 11,138 5,353 3,741 2,063 337.15%
-
Tax Rate 25.27% 25.86% 24.14% 24.07% 32.95% 25.03% 26.87% -
Total Cost 248,083 164,467 78,526 273,421 194,567 125,358 53,263 178.11%
-
Net Worth 134,706 128,670 125,285 120,522 115,371 114,238 114,944 11.12%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 5,400 2,999 1,200 3,899 2,100 1,498 899 229.36%
Div Payout % 28.46% 26.91% 25.54% 35.01% 39.24% 40.06% 43.58% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 134,706 128,670 125,285 120,522 115,371 114,238 114,944 11.12%
NOSH 60,000 59,994 60,025 59,994 60,011 59,951 59,941 0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.10% 6.35% 5.65% 3.91% 2.68% 2.90% 3.73% -
ROE 14.08% 8.66% 3.75% 9.24% 4.64% 3.27% 1.79% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 445.09 292.72 138.65 474.31 333.14 215.34 92.30 184.61%
EPS 31.62 18.58 7.83 18.56 8.92 6.24 3.44 337.03%
DPS 9.00 5.00 2.00 6.50 3.50 2.50 1.50 229.11%
NAPS 2.2451 2.1447 2.0872 2.0089 1.9225 1.9055 1.9176 11.05%
Adjusted Per Share Value based on latest NOSH - 59,978
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 49.36 32.46 15.38 52.60 36.95 23.86 10.23 184.72%
EPS 3.51 2.06 0.87 2.06 0.99 0.69 0.38 338.45%
DPS 1.00 0.55 0.22 0.72 0.39 0.28 0.17 224.81%
NAPS 0.249 0.2378 0.2316 0.2228 0.2133 0.2112 0.2125 11.11%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.13 1.03 0.97 0.83 0.72 1.02 1.15 -
P/RPS 0.25 0.35 0.70 0.17 0.22 0.47 1.25 -65.70%
P/EPS 3.57 5.54 12.39 4.47 8.07 16.35 33.41 -77.39%
EY 27.98 18.04 8.07 22.37 12.39 6.12 2.99 342.26%
DY 7.96 4.85 2.06 7.83 4.86 2.45 1.30 233.58%
P/NAPS 0.50 0.48 0.46 0.41 0.37 0.54 0.60 -11.41%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 28/05/12 27/02/12 23/11/11 18/08/11 24/05/11 -
Price 1.28 1.30 1.00 0.85 0.84 0.81 1.15 -
P/RPS 0.29 0.44 0.72 0.18 0.25 0.38 1.25 -62.14%
P/EPS 4.05 7.00 12.77 4.58 9.42 12.98 33.41 -75.41%
EY 24.70 14.29 7.83 21.84 10.62 7.70 2.99 307.08%
DY 7.03 3.85 2.00 7.65 4.17 3.09 1.30 207.14%
P/NAPS 0.57 0.61 0.48 0.42 0.44 0.43 0.60 -3.35%

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