[LIIHEN] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 22.88%
YoY- 617.39%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 249,700 242,563 218,850 204,824 203,083 184,887 173,180 27.71%
PBT 27,565 27,889 21,079 23,647 18,877 10,261 6,247 169.75%
Tax -6,789 -6,810 -4,845 -5,002 -3,704 -1,256 -785 322.99%
NP 20,776 21,079 16,234 18,645 15,173 9,005 5,462 144.26%
-
NP to SH 20,776 21,079 16,234 18,645 15,173 9,005 5,462 144.26%
-
Tax Rate 24.63% 24.42% 22.98% 21.15% 19.62% 12.24% 12.57% -
Total Cost 228,924 221,484 202,616 186,179 187,910 175,882 167,718 23.11%
-
Net Worth 113,424 107,217 59,945 104,945 96,477 92,411 59,948 53.15%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 5,997 6,596 5,096 2,398 2,398 892 892 257.46%
Div Payout % 28.87% 31.29% 31.39% 12.87% 15.81% 9.91% 16.33% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 113,424 107,217 59,945 104,945 96,477 92,411 59,948 53.15%
NOSH 59,999 59,991 59,945 60,010 59,972 60,046 59,948 0.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.32% 8.69% 7.42% 9.10% 7.47% 4.87% 3.15% -
ROE 18.32% 19.66% 27.08% 17.77% 15.73% 9.74% 9.11% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 416.17 404.33 365.08 341.32 338.63 307.91 288.88 27.64%
EPS 34.63 35.14 27.08 31.07 25.30 15.00 9.11 144.16%
DPS 10.00 11.00 8.50 4.00 4.00 1.50 1.50 255.45%
NAPS 1.8904 1.7872 1.00 1.7488 1.6087 1.539 1.00 53.06%
Adjusted Per Share Value based on latest NOSH - 60,010
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 46.15 44.84 40.45 37.86 37.54 34.17 32.01 27.70%
EPS 3.84 3.90 3.00 3.45 2.80 1.66 1.01 144.19%
DPS 1.11 1.22 0.94 0.44 0.44 0.16 0.16 265.04%
NAPS 0.2097 0.1982 0.1108 0.194 0.1783 0.1708 0.1108 53.18%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.21 1.21 0.96 0.81 0.55 0.46 0.45 -
P/RPS 0.29 0.30 0.26 0.24 0.16 0.15 0.16 48.81%
P/EPS 3.49 3.44 3.54 2.61 2.17 3.07 4.94 -20.72%
EY 28.62 29.04 28.21 38.36 46.00 32.60 20.25 26.01%
DY 8.26 9.09 8.85 4.94 7.27 3.26 3.33 83.54%
P/NAPS 0.64 0.68 0.96 0.46 0.34 0.30 0.45 26.54%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 24/05/10 24/02/10 23/11/09 21/08/09 27/05/09 23/02/09 -
Price 1.39 1.17 1.44 0.92 0.59 0.47 0.47 -
P/RPS 0.33 0.29 0.39 0.27 0.17 0.15 0.16 62.24%
P/EPS 4.01 3.33 5.32 2.96 2.33 3.13 5.16 -15.51%
EY 24.91 30.03 18.81 33.77 42.88 31.91 19.39 18.23%
DY 7.19 9.40 5.90 4.35 6.78 3.19 3.19 72.16%
P/NAPS 0.74 0.65 1.44 0.53 0.37 0.31 0.47 35.45%

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