[LIIHEN] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 276.67%
YoY- 83.67%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 203,083 184,887 173,180 176,116 157,585 150,485 150,289 22.24%
PBT 18,877 10,261 6,247 2,595 414 674 1,242 514.60%
Tax -3,704 -1,256 -785 4 276 48 133 -
NP 15,173 9,005 5,462 2,599 690 722 1,375 396.38%
-
NP to SH 15,173 9,005 5,462 2,599 690 722 1,375 396.38%
-
Tax Rate 19.62% 12.24% 12.57% -0.15% -66.67% -7.12% -10.71% -
Total Cost 187,910 175,882 167,718 173,517 156,895 149,763 148,914 16.78%
-
Net Worth 96,477 92,411 59,948 85,994 82,894 84,279 60,202 36.98%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,398 892 892 892 1,795 1,800 1,800 21.09%
Div Payout % 15.81% 9.91% 16.33% 34.32% 260.21% 249.44% 130.98% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 96,477 92,411 59,948 85,994 82,894 84,279 60,202 36.98%
NOSH 59,972 60,046 59,948 59,926 59,473 60,062 60,202 -0.25%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.47% 4.87% 3.15% 1.48% 0.44% 0.48% 0.91% -
ROE 15.73% 9.74% 9.11% 3.02% 0.83% 0.86% 2.28% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 338.63 307.91 288.88 293.89 264.97 250.55 249.64 22.56%
EPS 25.30 15.00 9.11 4.34 1.16 1.20 2.28 398.22%
DPS 4.00 1.50 1.50 1.50 3.00 3.00 3.00 21.16%
NAPS 1.6087 1.539 1.00 1.435 1.3938 1.4032 1.00 37.33%
Adjusted Per Share Value based on latest NOSH - 59,926
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 37.54 34.17 32.01 32.55 29.13 27.82 27.78 22.25%
EPS 2.80 1.66 1.01 0.48 0.13 0.13 0.25 401.32%
DPS 0.44 0.16 0.16 0.16 0.33 0.33 0.33 21.16%
NAPS 0.1783 0.1708 0.1108 0.159 0.1532 0.1558 0.1113 36.95%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.55 0.46 0.45 0.55 0.51 0.62 0.64 -
P/RPS 0.16 0.15 0.16 0.19 0.19 0.25 0.26 -27.67%
P/EPS 2.17 3.07 4.94 12.68 43.96 51.58 28.02 -81.85%
EY 46.00 32.60 20.25 7.89 2.27 1.94 3.57 450.47%
DY 7.27 3.26 3.33 2.73 5.88 4.84 4.69 33.97%
P/NAPS 0.34 0.30 0.45 0.38 0.37 0.44 0.64 -34.43%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 27/05/09 23/02/09 24/11/08 25/08/08 26/05/08 25/02/08 -
Price 0.59 0.47 0.47 0.32 0.50 0.58 0.76 -
P/RPS 0.17 0.15 0.16 0.11 0.19 0.23 0.30 -31.54%
P/EPS 2.33 3.13 5.16 7.38 43.10 48.25 33.28 -83.04%
EY 42.88 31.91 19.39 13.55 2.32 2.07 3.01 488.61%
DY 6.78 3.19 3.19 4.69 6.00 5.17 3.95 43.40%
P/NAPS 0.37 0.31 0.47 0.22 0.36 0.41 0.76 -38.14%

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