[LIIHEN] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -4.43%
YoY- -41.72%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 184,887 173,180 176,116 157,585 150,485 150,289 142,959 18.68%
PBT 10,261 6,247 2,595 414 674 1,242 1,294 297.15%
Tax -1,256 -785 4 276 48 133 121 -
NP 9,005 5,462 2,599 690 722 1,375 1,415 243.02%
-
NP to SH 9,005 5,462 2,599 690 722 1,375 1,415 243.02%
-
Tax Rate 12.24% 12.57% -0.15% -66.67% -7.12% -10.71% -9.35% -
Total Cost 175,882 167,718 173,517 156,895 149,763 148,914 141,544 15.56%
-
Net Worth 92,411 59,948 85,994 82,894 84,279 60,202 84,856 5.84%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 892 892 892 1,795 1,800 1,800 1,800 -37.35%
Div Payout % 9.91% 16.33% 34.32% 260.21% 249.44% 130.98% 127.28% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 92,411 59,948 85,994 82,894 84,279 60,202 84,856 5.84%
NOSH 60,046 59,948 59,926 59,473 60,062 60,202 60,224 -0.19%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.87% 3.15% 1.48% 0.44% 0.48% 0.91% 0.99% -
ROE 9.74% 9.11% 3.02% 0.83% 0.86% 2.28% 1.67% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 307.91 288.88 293.89 264.97 250.55 249.64 237.38 18.91%
EPS 15.00 9.11 4.34 1.16 1.20 2.28 2.35 243.71%
DPS 1.50 1.50 1.50 3.00 3.00 3.00 3.00 -36.97%
NAPS 1.539 1.00 1.435 1.3938 1.4032 1.00 1.409 6.05%
Adjusted Per Share Value based on latest NOSH - 59,473
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 34.24 32.07 32.61 29.18 27.87 27.83 26.47 18.70%
EPS 1.67 1.01 0.48 0.13 0.13 0.25 0.26 245.14%
DPS 0.17 0.17 0.17 0.33 0.33 0.33 0.33 -35.71%
NAPS 0.1711 0.111 0.1592 0.1535 0.1561 0.1115 0.1571 5.85%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.46 0.45 0.55 0.51 0.62 0.64 0.76 -
P/RPS 0.15 0.16 0.19 0.19 0.25 0.26 0.32 -39.62%
P/EPS 3.07 4.94 12.68 43.96 51.58 28.02 32.35 -79.16%
EY 32.60 20.25 7.89 2.27 1.94 3.57 3.09 380.34%
DY 3.26 3.33 2.73 5.88 4.84 4.69 3.95 -12.00%
P/NAPS 0.30 0.45 0.38 0.37 0.44 0.64 0.54 -32.39%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 23/02/09 24/11/08 25/08/08 26/05/08 25/02/08 26/11/07 -
Price 0.47 0.47 0.32 0.50 0.58 0.76 0.62 -
P/RPS 0.15 0.16 0.11 0.19 0.23 0.30 0.26 -30.67%
P/EPS 3.13 5.16 7.38 43.10 48.25 33.28 26.39 -75.82%
EY 31.91 19.39 13.55 2.32 2.07 3.01 3.79 313.32%
DY 3.19 3.19 4.69 6.00 5.17 3.95 4.84 -24.24%
P/NAPS 0.31 0.47 0.22 0.36 0.41 0.76 0.44 -20.80%

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