[LIIHEN] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 621.24%
YoY- 356.16%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 64,433 43,030 40,667 54,953 46,237 31,323 43,603 29.76%
PBT 8,742 2,874 4,102 3,159 126 -1,140 450 623.96%
Tax -2,235 -292 -463 -714 213 179 326 -
NP 6,507 2,582 3,639 2,445 339 -961 776 313.27%
-
NP to SH 6,507 2,582 3,639 2,445 339 -961 776 313.27%
-
Tax Rate 25.57% 10.16% 11.29% 22.60% -169.05% - -72.44% -
Total Cost 57,926 40,448 37,028 52,508 45,898 32,284 42,827 22.32%
-
Net Worth 96,477 92,411 59,948 85,994 82,894 84,279 60,202 36.98%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,398 - - 898 892 - - -
Div Payout % 36.87% - - 36.76% 263.16% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 96,477 92,411 59,948 85,994 82,894 84,279 60,202 36.98%
NOSH 59,972 60,046 59,948 59,926 59,473 60,062 60,202 -0.25%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.10% 6.00% 8.95% 4.45% 0.73% -3.07% 1.78% -
ROE 6.74% 2.79% 6.07% 2.84% 0.41% -1.14% 1.29% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 107.44 71.66 67.84 91.70 77.74 52.15 72.43 30.09%
EPS 10.85 4.30 6.07 4.08 0.57 -1.60 1.29 314.11%
DPS 4.00 0.00 0.00 1.50 1.50 0.00 0.00 -
NAPS 1.6087 1.539 1.00 1.435 1.3938 1.4032 1.00 37.33%
Adjusted Per Share Value based on latest NOSH - 59,926
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.93 7.97 7.53 10.18 8.56 5.80 8.07 29.80%
EPS 1.21 0.48 0.67 0.45 0.06 -0.18 0.14 321.70%
DPS 0.44 0.00 0.00 0.17 0.17 0.00 0.00 -
NAPS 0.1787 0.1711 0.111 0.1592 0.1535 0.1561 0.1115 36.99%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.55 0.46 0.45 0.55 0.51 0.62 0.64 -
P/RPS 0.51 0.64 0.66 0.60 0.66 1.19 0.88 -30.51%
P/EPS 5.07 10.70 7.41 13.48 89.47 -38.75 49.65 -78.18%
EY 19.73 9.35 13.49 7.42 1.12 -2.58 2.01 359.08%
DY 7.27 0.00 0.00 2.73 2.94 0.00 0.00 -
P/NAPS 0.34 0.30 0.45 0.38 0.37 0.44 0.64 -34.43%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 27/05/09 23/02/09 24/11/08 25/08/08 26/05/08 25/02/08 -
Price 0.59 0.47 0.47 0.32 0.50 0.58 0.76 -
P/RPS 0.55 0.66 0.69 0.35 0.64 1.11 1.05 -35.04%
P/EPS 5.44 10.93 7.74 7.84 87.72 -36.25 58.96 -79.61%
EY 18.39 9.15 12.92 12.75 1.14 -2.76 1.70 389.83%
DY 6.78 0.00 0.00 4.69 3.00 0.00 0.00 -
P/NAPS 0.37 0.31 0.47 0.22 0.36 0.41 0.76 -38.14%

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