[LIIHEN] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 244.47%
YoY- 1569.76%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 91,441 92,388 83,226 84,638 70,822 73,773 55,326 39.66%
PBT 10,351 8,839 6,196 6,476 3,000 2,370 2,821 137.33%
Tax -2,529 -2,392 -1,496 -899 -1,381 -491 -758 122.79%
NP 7,822 6,447 4,700 5,577 1,619 1,879 2,063 142.56%
-
NP to SH 7,822 6,447 4,700 5,577 1,619 1,879 2,063 142.56%
-
Tax Rate 24.43% 27.06% 24.14% 13.88% 46.03% 20.72% 26.87% -
Total Cost 83,619 85,941 78,526 79,061 69,203 71,894 53,263 34.96%
-
Net Worth 134,706 128,622 125,285 120,310 115,278 114,451 114,944 11.12%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,400 1,799 1,200 1,799 599 600 899 92.09%
Div Payout % 30.68% 27.91% 25.54% 32.26% 37.04% 31.97% 43.58% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 134,706 128,622 125,285 120,310 115,278 114,451 114,944 11.12%
NOSH 60,000 59,972 60,025 59,978 59,962 60,063 59,941 0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.55% 6.98% 5.65% 6.59% 2.29% 2.55% 3.73% -
ROE 5.81% 5.01% 3.75% 4.64% 1.40% 1.64% 1.79% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 152.40 154.05 138.65 141.11 118.11 122.82 92.30 39.57%
EPS 13.04 10.75 7.83 9.30 2.70 3.13 3.44 142.52%
DPS 4.00 3.00 2.00 3.00 1.00 1.00 1.50 91.95%
NAPS 2.2451 2.1447 2.0872 2.0059 1.9225 1.9055 1.9176 11.05%
Adjusted Per Share Value based on latest NOSH - 59,978
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.93 17.11 15.41 15.67 13.12 13.66 10.25 39.60%
EPS 1.45 1.19 0.87 1.03 0.30 0.35 0.38 143.59%
DPS 0.44 0.33 0.22 0.33 0.11 0.11 0.17 88.18%
NAPS 0.2495 0.2382 0.232 0.2228 0.2135 0.2119 0.2129 11.12%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.13 1.03 0.97 0.83 0.72 1.02 1.15 -
P/RPS 0.74 0.67 0.70 0.59 0.61 0.83 1.25 -29.42%
P/EPS 8.67 9.58 12.39 8.93 26.67 32.61 33.41 -59.21%
EY 11.54 10.44 8.07 11.20 3.75 3.07 2.99 145.44%
DY 3.54 2.91 2.06 3.61 1.39 0.98 1.30 94.64%
P/NAPS 0.50 0.48 0.46 0.41 0.37 0.54 0.60 -11.41%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 28/05/12 27/02/12 23/11/11 18/08/11 24/05/11 -
Price 1.28 1.30 1.00 0.85 0.84 0.81 1.15 -
P/RPS 0.84 0.84 0.72 0.60 0.71 0.66 1.25 -23.22%
P/EPS 9.82 12.09 12.77 9.14 31.11 25.89 33.41 -55.69%
EY 10.18 8.27 7.83 10.94 3.21 3.86 2.99 125.81%
DY 3.13 2.31 2.00 3.53 1.19 1.23 1.30 79.35%
P/NAPS 0.57 0.61 0.48 0.42 0.44 0.43 0.60 -3.35%

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