[LIIHEN] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -29.05%
YoY- 368.68%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 54,693 56,694 64,433 43,030 40,667 54,953 46,237 11.81%
PBT 1,534 7,929 8,742 2,874 4,102 3,159 126 426.81%
Tax -306 -2,012 -2,235 -292 -463 -714 213 -
NP 1,228 5,917 6,507 2,582 3,639 2,445 339 135.31%
-
NP to SH 1,228 5,917 6,507 2,582 3,639 2,445 339 135.31%
-
Tax Rate 19.95% 25.38% 25.57% 10.16% 11.29% 22.60% -169.05% -
Total Cost 53,465 50,777 57,926 40,448 37,028 52,508 45,898 10.67%
-
Net Worth 59,945 104,945 96,477 92,411 59,948 85,994 82,894 -19.38%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,697 2,700 2,398 - - 898 892 108.67%
Div Payout % 219.67% 45.64% 36.87% - - 36.76% 263.16% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 59,945 104,945 96,477 92,411 59,948 85,994 82,894 -19.38%
NOSH 59,945 60,010 59,972 60,046 59,948 59,926 59,473 0.52%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.25% 10.44% 10.10% 6.00% 8.95% 4.45% 0.73% -
ROE 2.05% 5.64% 6.74% 2.79% 6.07% 2.84% 0.41% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 91.24 94.47 107.44 71.66 67.84 91.70 77.74 11.23%
EPS 2.05 9.86 10.85 4.30 6.07 4.08 0.57 134.19%
DPS 4.50 4.50 4.00 0.00 0.00 1.50 1.50 107.59%
NAPS 1.00 1.7488 1.6087 1.539 1.00 1.435 1.3938 -19.80%
Adjusted Per Share Value based on latest NOSH - 60,046
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.13 10.50 11.93 7.97 7.53 10.18 8.56 11.84%
EPS 0.23 1.10 1.21 0.48 0.67 0.45 0.06 144.33%
DPS 0.50 0.50 0.44 0.00 0.00 0.17 0.17 104.87%
NAPS 0.111 0.1943 0.1787 0.1711 0.111 0.1592 0.1535 -19.38%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.96 0.81 0.55 0.46 0.45 0.55 0.51 -
P/RPS 1.05 0.86 0.51 0.64 0.66 0.60 0.66 36.16%
P/EPS 46.86 8.22 5.07 10.70 7.41 13.48 89.47 -34.94%
EY 2.13 12.17 19.73 9.35 13.49 7.42 1.12 53.32%
DY 4.69 5.56 7.27 0.00 0.00 2.73 2.94 36.41%
P/NAPS 0.96 0.46 0.34 0.30 0.45 0.38 0.37 88.49%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 21/08/09 27/05/09 23/02/09 24/11/08 25/08/08 -
Price 1.44 0.92 0.59 0.47 0.47 0.32 0.50 -
P/RPS 1.58 0.97 0.55 0.66 0.69 0.35 0.64 82.36%
P/EPS 70.29 9.33 5.44 10.93 7.74 7.84 87.72 -13.69%
EY 1.42 10.72 18.39 9.15 12.92 12.75 1.14 15.72%
DY 3.13 4.89 6.78 0.00 0.00 4.69 3.00 2.86%
P/NAPS 1.44 0.53 0.37 0.31 0.47 0.22 0.36 151.34%

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