[LIIHEN] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -8.92%
YoY- -69.71%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 83,226 84,638 70,822 73,773 55,326 61,863 60,516 23.64%
PBT 6,196 6,476 3,000 2,370 2,821 385 4,744 19.46%
Tax -1,496 -899 -1,381 -491 -758 -51 -1,135 20.19%
NP 4,700 5,577 1,619 1,879 2,063 334 3,609 19.23%
-
NP to SH 4,700 5,577 1,619 1,879 2,063 334 3,609 19.23%
-
Tax Rate 24.14% 13.88% 46.03% 20.72% 26.87% 13.25% 23.92% -
Total Cost 78,526 79,061 69,203 71,894 53,263 61,529 56,907 23.92%
-
Net Worth 125,285 120,310 115,278 114,451 114,944 59,905 113,641 6.71%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 1,200 1,799 599 600 899 1,497 1,798 -23.61%
Div Payout % 25.54% 32.26% 37.04% 31.97% 43.58% 448.40% 49.83% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 125,285 120,310 115,278 114,451 114,944 59,905 113,641 6.71%
NOSH 60,025 59,978 59,962 60,063 59,941 59,905 59,950 0.08%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.65% 6.59% 2.29% 2.55% 3.73% 0.54% 5.96% -
ROE 3.75% 4.64% 1.40% 1.64% 1.79% 0.56% 3.18% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 138.65 141.11 118.11 122.82 92.30 103.27 100.94 23.54%
EPS 7.83 9.30 2.70 3.13 3.44 0.56 6.02 19.13%
DPS 2.00 3.00 1.00 1.00 1.50 2.50 3.00 -23.66%
NAPS 2.0872 2.0059 1.9225 1.9055 1.9176 1.00 1.8956 6.62%
Adjusted Per Share Value based on latest NOSH - 60,063
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 15.38 15.64 13.09 13.64 10.23 11.43 11.19 23.59%
EPS 0.87 1.03 0.30 0.35 0.38 0.06 0.67 19.00%
DPS 0.22 0.33 0.11 0.11 0.17 0.28 0.33 -23.66%
NAPS 0.2316 0.2224 0.2131 0.2116 0.2125 0.1107 0.2101 6.70%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.97 0.83 0.72 1.02 1.15 1.15 1.13 -
P/RPS 0.70 0.59 0.61 0.83 1.25 1.11 1.12 -26.87%
P/EPS 12.39 8.93 26.67 32.61 33.41 206.26 18.77 -24.16%
EY 8.07 11.20 3.75 3.07 2.99 0.48 5.33 31.82%
DY 2.06 3.61 1.39 0.98 1.30 2.17 2.65 -15.44%
P/NAPS 0.46 0.41 0.37 0.54 0.60 1.15 0.60 -16.21%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 27/02/12 23/11/11 18/08/11 24/05/11 25/02/11 24/11/10 -
Price 1.00 0.85 0.84 0.81 1.15 1.16 1.22 -
P/RPS 0.72 0.60 0.71 0.66 1.25 1.12 1.21 -29.23%
P/EPS 12.77 9.14 31.11 25.89 33.41 208.06 20.27 -26.48%
EY 7.83 10.94 3.21 3.86 2.99 0.48 4.93 36.08%
DY 2.00 3.53 1.19 1.23 1.30 2.16 2.46 -12.87%
P/NAPS 0.48 0.42 0.44 0.43 0.60 1.16 0.64 -17.43%

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