[LIIHEN] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -79.25%
YoY- -66.25%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 60,516 71,570 66,743 54,693 56,694 64,433 43,030 25.49%
PBT 4,744 8,418 9,684 1,534 7,929 8,742 2,874 39.62%
Tax -1,135 -2,214 -2,257 -306 -2,012 -2,235 -292 147.01%
NP 3,609 6,204 7,427 1,228 5,917 6,507 2,582 24.98%
-
NP to SH 3,609 6,204 7,427 1,228 5,917 6,507 2,582 24.98%
-
Tax Rate 23.92% 26.30% 23.31% 19.95% 25.38% 25.57% 10.16% -
Total Cost 56,907 65,366 59,316 53,465 50,777 57,926 40,448 25.53%
-
Net Worth 113,641 113,424 107,217 59,945 104,945 96,477 92,411 14.76%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,798 3,299 2,699 2,697 2,700 2,398 - -
Div Payout % 49.83% 53.19% 36.35% 219.67% 45.64% 36.87% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 113,641 113,424 107,217 59,945 104,945 96,477 92,411 14.76%
NOSH 59,950 59,999 59,991 59,945 60,010 59,972 60,046 -0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.96% 8.67% 11.13% 2.25% 10.44% 10.10% 6.00% -
ROE 3.18% 5.47% 6.93% 2.05% 5.64% 6.74% 2.79% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 100.94 119.28 111.25 91.24 94.47 107.44 71.66 25.63%
EPS 6.02 10.34 12.38 2.05 9.86 10.85 4.30 25.12%
DPS 3.00 5.50 4.50 4.50 4.50 4.00 0.00 -
NAPS 1.8956 1.8904 1.7872 1.00 1.7488 1.6087 1.539 14.89%
Adjusted Per Share Value based on latest NOSH - 59,945
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.21 13.25 12.36 10.13 10.50 11.93 7.97 25.50%
EPS 0.67 1.15 1.38 0.23 1.10 1.21 0.48 24.87%
DPS 0.33 0.61 0.50 0.50 0.50 0.44 0.00 -
NAPS 0.2104 0.21 0.1986 0.111 0.1943 0.1787 0.1711 14.76%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.13 1.21 1.21 0.96 0.81 0.55 0.46 -
P/RPS 1.12 1.01 1.09 1.05 0.86 0.51 0.64 45.17%
P/EPS 18.77 11.70 9.77 46.86 8.22 5.07 10.70 45.40%
EY 5.33 8.55 10.23 2.13 12.17 19.73 9.35 -31.22%
DY 2.65 4.55 3.72 4.69 5.56 7.27 0.00 -
P/NAPS 0.60 0.64 0.68 0.96 0.46 0.34 0.30 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 23/08/10 24/05/10 24/02/10 23/11/09 21/08/09 27/05/09 -
Price 1.22 1.39 1.17 1.44 0.92 0.59 0.47 -
P/RPS 1.21 1.17 1.05 1.58 0.97 0.55 0.66 49.73%
P/EPS 20.27 13.44 9.45 70.29 9.33 5.44 10.93 50.88%
EY 4.93 7.44 10.58 1.42 10.72 18.39 9.15 -33.76%
DY 2.46 3.96 3.85 3.13 4.89 6.78 0.00 -
P/NAPS 0.64 0.74 0.65 1.44 0.53 0.37 0.31 62.06%

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