[LIIHEN] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -16.47%
YoY- -4.66%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 55,326 61,863 60,516 71,570 66,743 54,693 56,694 -1.61%
PBT 2,821 385 4,744 8,418 9,684 1,534 7,929 -49.82%
Tax -758 -51 -1,135 -2,214 -2,257 -306 -2,012 -47.86%
NP 2,063 334 3,609 6,204 7,427 1,228 5,917 -50.49%
-
NP to SH 2,063 334 3,609 6,204 7,427 1,228 5,917 -50.49%
-
Tax Rate 26.87% 13.25% 23.92% 26.30% 23.31% 19.95% 25.38% -
Total Cost 53,263 61,529 56,907 65,366 59,316 53,465 50,777 3.24%
-
Net Worth 114,944 59,905 113,641 113,424 107,217 59,945 104,945 6.26%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 899 1,497 1,798 3,299 2,699 2,697 2,700 -51.99%
Div Payout % 43.58% 448.40% 49.83% 53.19% 36.35% 219.67% 45.64% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 114,944 59,905 113,641 113,424 107,217 59,945 104,945 6.26%
NOSH 59,941 59,905 59,950 59,999 59,991 59,945 60,010 -0.07%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.73% 0.54% 5.96% 8.67% 11.13% 2.25% 10.44% -
ROE 1.79% 0.56% 3.18% 5.47% 6.93% 2.05% 5.64% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 92.30 103.27 100.94 119.28 111.25 91.24 94.47 -1.53%
EPS 3.44 0.56 6.02 10.34 12.38 2.05 9.86 -50.47%
DPS 1.50 2.50 3.00 5.50 4.50 4.50 4.50 -51.95%
NAPS 1.9176 1.00 1.8956 1.8904 1.7872 1.00 1.7488 6.34%
Adjusted Per Share Value based on latest NOSH - 59,999
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 10.25 11.46 11.21 13.25 12.36 10.13 10.50 -1.59%
EPS 0.38 0.06 0.67 1.15 1.38 0.23 1.10 -50.79%
DPS 0.17 0.28 0.33 0.61 0.50 0.50 0.50 -51.31%
NAPS 0.2129 0.1109 0.2104 0.21 0.1986 0.111 0.1943 6.29%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.15 1.15 1.13 1.21 1.21 0.96 0.81 -
P/RPS 1.25 1.11 1.12 1.01 1.09 1.05 0.86 28.34%
P/EPS 33.41 206.26 18.77 11.70 9.77 46.86 8.22 154.90%
EY 2.99 0.48 5.33 8.55 10.23 2.13 12.17 -60.80%
DY 1.30 2.17 2.65 4.55 3.72 4.69 5.56 -62.08%
P/NAPS 0.60 1.15 0.60 0.64 0.68 0.96 0.46 19.39%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 25/02/11 24/11/10 23/08/10 24/05/10 24/02/10 23/11/09 -
Price 1.15 1.16 1.22 1.39 1.17 1.44 0.92 -
P/RPS 1.25 1.12 1.21 1.17 1.05 1.58 0.97 18.43%
P/EPS 33.41 208.06 20.27 13.44 9.45 70.29 9.33 134.24%
EY 2.99 0.48 4.93 7.44 10.58 1.42 10.72 -57.34%
DY 1.30 2.16 2.46 3.96 3.85 3.13 4.89 -58.68%
P/NAPS 0.60 1.16 0.64 0.74 0.65 1.44 0.53 8.62%

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