[LIIHEN] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -25.24%
YoY- -68.08%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 331,074 312,459 284,559 261,784 251,478 249,275 260,692 17.29%
PBT 24,511 18,042 14,667 8,576 10,320 16,368 23,231 3.64%
Tax -6,168 -4,267 -3,529 -2,681 -2,435 -4,158 -5,657 5.94%
NP 18,343 13,775 11,138 5,895 7,885 12,210 17,574 2.89%
-
NP to SH 18,343 13,775 11,138 5,895 7,885 12,210 17,574 2.89%
-
Tax Rate 25.16% 23.65% 24.06% 31.26% 23.59% 25.40% 24.35% -
Total Cost 312,731 298,684 273,421 255,889 243,593 237,065 243,118 18.29%
-
Net Worth 128,622 125,285 120,310 115,278 114,451 114,944 59,905 66.50%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 5,398 4,200 3,898 3,597 4,196 5,395 5,996 -6.77%
Div Payout % 29.43% 30.49% 35.00% 61.02% 53.22% 44.19% 34.12% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 128,622 125,285 120,310 115,278 114,451 114,944 59,905 66.50%
NOSH 59,972 60,025 59,978 59,962 60,063 59,941 59,905 0.07%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.54% 4.41% 3.91% 2.25% 3.14% 4.90% 6.74% -
ROE 14.26% 10.99% 9.26% 5.11% 6.89% 10.62% 29.34% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 552.05 520.54 474.44 436.58 418.68 415.86 435.17 17.20%
EPS 30.59 22.95 18.57 9.83 13.13 20.37 29.34 2.82%
DPS 9.00 7.00 6.50 6.00 7.00 9.00 10.00 -6.78%
NAPS 2.1447 2.0872 2.0059 1.9225 1.9055 1.9176 1.00 66.38%
Adjusted Per Share Value based on latest NOSH - 59,962
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 61.31 57.86 52.70 48.48 46.57 46.16 48.28 17.28%
EPS 3.40 2.55 2.06 1.09 1.46 2.26 3.25 3.05%
DPS 1.00 0.78 0.72 0.67 0.78 1.00 1.11 -6.72%
NAPS 0.2382 0.232 0.2228 0.2135 0.2119 0.2129 0.1109 66.54%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.03 0.97 0.83 0.72 1.02 1.15 1.15 -
P/RPS 0.19 0.19 0.17 0.16 0.24 0.28 0.26 -18.88%
P/EPS 3.37 4.23 4.47 7.32 7.77 5.65 3.92 -9.59%
EY 29.70 23.66 22.37 13.65 12.87 17.71 25.51 10.68%
DY 8.74 7.22 7.83 8.33 6.86 7.83 8.70 0.30%
P/NAPS 0.48 0.46 0.41 0.37 0.54 0.60 1.15 -44.17%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 27/02/12 23/11/11 18/08/11 24/05/11 25/02/11 -
Price 1.30 1.00 0.85 0.84 0.81 1.15 1.16 -
P/RPS 0.24 0.19 0.18 0.19 0.19 0.28 0.27 -7.55%
P/EPS 4.25 4.36 4.58 8.54 6.17 5.65 3.95 5.00%
EY 23.53 22.95 21.85 11.70 16.21 17.71 25.29 -4.69%
DY 6.92 7.00 7.65 7.14 8.64 7.83 8.62 -13.63%
P/NAPS 0.61 0.48 0.42 0.44 0.43 0.60 1.16 -34.87%

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