[LIIHEN] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -9.07%
YoY- 142.0%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 71,570 66,743 54,693 56,694 64,433 43,030 40,667 45.91%
PBT 8,418 9,684 1,534 7,929 8,742 2,874 4,102 61.70%
Tax -2,214 -2,257 -306 -2,012 -2,235 -292 -463 184.64%
NP 6,204 7,427 1,228 5,917 6,507 2,582 3,639 42.85%
-
NP to SH 6,204 7,427 1,228 5,917 6,507 2,582 3,639 42.85%
-
Tax Rate 26.30% 23.31% 19.95% 25.38% 25.57% 10.16% 11.29% -
Total Cost 65,366 59,316 53,465 50,777 57,926 40,448 37,028 46.21%
-
Net Worth 113,424 107,217 59,945 104,945 96,477 92,411 59,948 53.15%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,299 2,699 2,697 2,700 2,398 - - -
Div Payout % 53.19% 36.35% 219.67% 45.64% 36.87% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 113,424 107,217 59,945 104,945 96,477 92,411 59,948 53.15%
NOSH 59,999 59,991 59,945 60,010 59,972 60,046 59,948 0.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.67% 11.13% 2.25% 10.44% 10.10% 6.00% 8.95% -
ROE 5.47% 6.93% 2.05% 5.64% 6.74% 2.79% 6.07% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 119.28 111.25 91.24 94.47 107.44 71.66 67.84 45.82%
EPS 10.34 12.38 2.05 9.86 10.85 4.30 6.07 42.77%
DPS 5.50 4.50 4.50 4.50 4.00 0.00 0.00 -
NAPS 1.8904 1.7872 1.00 1.7488 1.6087 1.539 1.00 53.06%
Adjusted Per Share Value based on latest NOSH - 60,010
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.25 12.36 10.13 10.50 11.93 7.97 7.53 45.90%
EPS 1.15 1.38 0.23 1.10 1.21 0.48 0.67 43.49%
DPS 0.61 0.50 0.50 0.50 0.44 0.00 0.00 -
NAPS 0.21 0.1986 0.111 0.1943 0.1787 0.1711 0.111 53.14%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.21 1.21 0.96 0.81 0.55 0.46 0.45 -
P/RPS 1.01 1.09 1.05 0.86 0.51 0.64 0.66 32.89%
P/EPS 11.70 9.77 46.86 8.22 5.07 10.70 7.41 35.70%
EY 8.55 10.23 2.13 12.17 19.73 9.35 13.49 -26.27%
DY 4.55 3.72 4.69 5.56 7.27 0.00 0.00 -
P/NAPS 0.64 0.68 0.96 0.46 0.34 0.30 0.45 26.54%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 24/05/10 24/02/10 23/11/09 21/08/09 27/05/09 23/02/09 -
Price 1.39 1.17 1.44 0.92 0.59 0.47 0.47 -
P/RPS 1.17 1.05 1.58 0.97 0.55 0.66 0.69 42.33%
P/EPS 13.44 9.45 70.29 9.33 5.44 10.93 7.74 44.61%
EY 7.44 10.58 1.42 10.72 18.39 9.15 12.92 -30.85%
DY 3.96 3.85 3.13 4.89 6.78 0.00 0.00 -
P/NAPS 0.74 0.65 1.44 0.53 0.37 0.31 0.47 35.45%

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