[LIIHEN] QoQ Cumulative 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- -52.73%
YoY- 368.68%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 218,850 164,157 107,463 43,030 173,180 132,513 77,560 99.30%
PBT 21,033 19,545 11,616 2,874 6,247 2,145 -1,014 -
Tax -4,847 -4,539 -2,527 -292 -785 -322 392 -
NP 16,186 15,006 9,089 2,582 5,462 1,823 -622 -
-
NP to SH 16,186 15,006 9,089 2,582 5,462 1,823 -622 -
-
Tax Rate 23.04% 23.22% 21.75% 10.16% 12.57% 15.01% - -
Total Cost 202,664 149,151 98,374 40,448 167,718 130,690 78,182 88.37%
-
Net Worth 102,503 104,928 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 2,699 2,399 - - 899 897 229.80%
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 102,503 104,928 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% 14.30% 9.42% 2.79% 6.08% 2.12% -0.75% -
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 364.75 273.60 179.12 71.66 288.52 220.98 129.68 98.88%
EPS 26.98 25.01 15.15 4.30 9.10 3.04 -1.04 -
DPS 9.00 4.50 4.00 0.00 0.00 1.50 1.50 229.11%
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 30.40 19.90 7.97 32.07 24.54 14.36 99.33%
EPS 3.00 2.78 1.68 0.48 1.01 0.34 -0.12 -
DPS 1.00 0.50 0.44 0.00 0.00 0.17 0.17 224.81%
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 0.30 0.31 0.64 0.16 0.25 0.39 -23.62%
P/EPS 3.56 3.24 3.63 10.70 4.95 18.09 -49.04 -
EY 28.10 30.88 27.55 9.35 20.22 5.53 -2.04 -
DY 9.38 5.56 7.27 0.00 0.00 2.73 2.94 116.26%
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 0.34 0.33 0.66 0.16 0.14 0.39 0.00%
P/EPS 5.34 3.68 3.89 10.93 5.16 10.53 -48.08 -
EY 18.73 27.18 25.68 9.15 19.36 9.50 -2.08 -
DY 6.25 4.89 6.78 0.00 0.00 4.69 3.00 62.90%
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