[LIIHEN] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -41.83%
YoY- -39.01%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 73,773 55,326 61,863 60,516 71,570 66,743 54,693 22.14%
PBT 2,370 2,821 385 4,744 8,418 9,684 1,534 33.75%
Tax -491 -758 -51 -1,135 -2,214 -2,257 -306 37.17%
NP 1,879 2,063 334 3,609 6,204 7,427 1,228 32.88%
-
NP to SH 1,879 2,063 334 3,609 6,204 7,427 1,228 32.88%
-
Tax Rate 20.72% 26.87% 13.25% 23.92% 26.30% 23.31% 19.95% -
Total Cost 71,894 53,263 61,529 56,907 65,366 59,316 53,465 21.89%
-
Net Worth 114,451 114,944 59,905 113,641 113,424 107,217 59,945 54.08%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 600 899 1,497 1,798 3,299 2,699 2,697 -63.38%
Div Payout % 31.97% 43.58% 448.40% 49.83% 53.19% 36.35% 219.67% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 114,451 114,944 59,905 113,641 113,424 107,217 59,945 54.08%
NOSH 60,063 59,941 59,905 59,950 59,999 59,991 59,945 0.13%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.55% 3.73% 0.54% 5.96% 8.67% 11.13% 2.25% -
ROE 1.64% 1.79% 0.56% 3.18% 5.47% 6.93% 2.05% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 122.82 92.30 103.27 100.94 119.28 111.25 91.24 21.98%
EPS 3.13 3.44 0.56 6.02 10.34 12.38 2.05 32.69%
DPS 1.00 1.50 2.50 3.00 5.50 4.50 4.50 -63.41%
NAPS 1.9055 1.9176 1.00 1.8956 1.8904 1.7872 1.00 53.88%
Adjusted Per Share Value based on latest NOSH - 59,950
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.66 10.25 11.46 11.21 13.25 12.36 10.13 22.12%
EPS 0.35 0.38 0.06 0.67 1.15 1.38 0.23 32.40%
DPS 0.11 0.17 0.28 0.33 0.61 0.50 0.50 -63.65%
NAPS 0.2119 0.2129 0.1109 0.2104 0.21 0.1986 0.111 54.07%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.02 1.15 1.15 1.13 1.21 1.21 0.96 -
P/RPS 0.83 1.25 1.11 1.12 1.01 1.09 1.05 -14.54%
P/EPS 32.61 33.41 206.26 18.77 11.70 9.77 46.86 -21.52%
EY 3.07 2.99 0.48 5.33 8.55 10.23 2.13 27.68%
DY 0.98 1.30 2.17 2.65 4.55 3.72 4.69 -64.88%
P/NAPS 0.54 0.60 1.15 0.60 0.64 0.68 0.96 -31.92%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 24/05/11 25/02/11 24/11/10 23/08/10 24/05/10 24/02/10 -
Price 0.81 1.15 1.16 1.22 1.39 1.17 1.44 -
P/RPS 0.66 1.25 1.12 1.21 1.17 1.05 1.58 -44.20%
P/EPS 25.89 33.41 208.06 20.27 13.44 9.45 70.29 -48.71%
EY 3.86 2.99 0.48 4.93 7.44 10.58 1.42 95.13%
DY 1.23 1.30 2.16 2.46 3.96 3.85 3.13 -46.44%
P/NAPS 0.43 0.60 1.16 0.64 0.74 0.65 1.44 -55.42%

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