[LIIHEN] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 68.5%
YoY- 2098.99%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 242,563 218,850 204,824 203,083 184,887 173,180 176,116 23.81%
PBT 27,889 21,079 23,647 18,877 10,261 6,247 2,595 387.70%
Tax -6,810 -4,845 -5,002 -3,704 -1,256 -785 4 -
NP 21,079 16,234 18,645 15,173 9,005 5,462 2,599 304.18%
-
NP to SH 21,079 16,234 18,645 15,173 9,005 5,462 2,599 304.18%
-
Tax Rate 24.42% 22.98% 21.15% 19.62% 12.24% 12.57% -0.15% -
Total Cost 221,484 202,616 186,179 187,910 175,882 167,718 173,517 17.68%
-
Net Worth 107,217 59,945 104,945 96,477 92,411 59,948 85,994 15.85%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 6,596 5,096 2,398 2,398 892 892 892 280.02%
Div Payout % 31.29% 31.39% 12.87% 15.81% 9.91% 16.33% 34.32% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 107,217 59,945 104,945 96,477 92,411 59,948 85,994 15.85%
NOSH 59,991 59,945 60,010 59,972 60,046 59,948 59,926 0.07%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.69% 7.42% 9.10% 7.47% 4.87% 3.15% 1.48% -
ROE 19.66% 27.08% 17.77% 15.73% 9.74% 9.11% 3.02% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 404.33 365.08 341.32 338.63 307.91 288.88 293.89 23.72%
EPS 35.14 27.08 31.07 25.30 15.00 9.11 4.34 303.73%
DPS 11.00 8.50 4.00 4.00 1.50 1.50 1.50 277.91%
NAPS 1.7872 1.00 1.7488 1.6087 1.539 1.00 1.435 15.77%
Adjusted Per Share Value based on latest NOSH - 59,972
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 44.84 40.45 37.86 37.54 34.17 32.01 32.55 23.83%
EPS 3.90 3.00 3.45 2.80 1.66 1.01 0.48 304.67%
DPS 1.22 0.94 0.44 0.44 0.16 0.16 0.16 287.88%
NAPS 0.1982 0.1108 0.194 0.1783 0.1708 0.1108 0.159 15.84%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.21 0.96 0.81 0.55 0.46 0.45 0.55 -
P/RPS 0.30 0.26 0.24 0.16 0.15 0.16 0.19 35.63%
P/EPS 3.44 3.54 2.61 2.17 3.07 4.94 12.68 -58.12%
EY 29.04 28.21 38.36 46.00 32.60 20.25 7.89 138.57%
DY 9.09 8.85 4.94 7.27 3.26 3.33 2.73 123.14%
P/NAPS 0.68 0.96 0.46 0.34 0.30 0.45 0.38 47.44%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 24/02/10 23/11/09 21/08/09 27/05/09 23/02/09 24/11/08 -
Price 1.17 1.44 0.92 0.59 0.47 0.47 0.32 -
P/RPS 0.29 0.39 0.27 0.17 0.15 0.16 0.11 90.95%
P/EPS 3.33 5.32 2.96 2.33 3.13 5.16 7.38 -41.19%
EY 30.03 18.81 33.77 42.88 31.91 19.39 13.55 70.06%
DY 9.40 5.90 4.35 6.78 3.19 3.19 4.69 59.03%
P/NAPS 0.65 1.44 0.53 0.37 0.31 0.47 0.22 106.03%

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