[LIIHEN] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 110.16%
YoY- 297.24%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 204,824 203,083 184,887 173,180 176,116 157,585 150,485 22.79%
PBT 23,647 18,877 10,261 6,247 2,595 414 674 969.39%
Tax -5,002 -3,704 -1,256 -785 4 276 48 -
NP 18,645 15,173 9,005 5,462 2,599 690 722 771.94%
-
NP to SH 18,645 15,173 9,005 5,462 2,599 690 722 771.94%
-
Tax Rate 21.15% 19.62% 12.24% 12.57% -0.15% -66.67% -7.12% -
Total Cost 186,179 187,910 175,882 167,718 173,517 156,895 149,763 15.60%
-
Net Worth 104,945 96,477 92,411 59,948 85,994 82,894 84,279 15.72%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,398 2,398 892 892 892 1,795 1,800 21.05%
Div Payout % 12.87% 15.81% 9.91% 16.33% 34.32% 260.21% 249.44% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 104,945 96,477 92,411 59,948 85,994 82,894 84,279 15.72%
NOSH 60,010 59,972 60,046 59,948 59,926 59,473 60,062 -0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.10% 7.47% 4.87% 3.15% 1.48% 0.44% 0.48% -
ROE 17.77% 15.73% 9.74% 9.11% 3.02% 0.83% 0.86% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 341.32 338.63 307.91 288.88 293.89 264.97 250.55 22.86%
EPS 31.07 25.30 15.00 9.11 4.34 1.16 1.20 773.46%
DPS 4.00 4.00 1.50 1.50 1.50 3.00 3.00 21.12%
NAPS 1.7488 1.6087 1.539 1.00 1.435 1.3938 1.4032 15.79%
Adjusted Per Share Value based on latest NOSH - 59,948
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 37.93 37.61 34.24 32.07 32.61 29.18 27.87 22.78%
EPS 3.45 2.81 1.67 1.01 0.48 0.13 0.13 787.94%
DPS 0.44 0.44 0.17 0.17 0.17 0.33 0.33 21.12%
NAPS 0.1943 0.1787 0.1711 0.111 0.1592 0.1535 0.1561 15.69%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.81 0.55 0.46 0.45 0.55 0.51 0.62 -
P/RPS 0.24 0.16 0.15 0.16 0.19 0.19 0.25 -2.68%
P/EPS 2.61 2.17 3.07 4.94 12.68 43.96 51.58 -86.29%
EY 38.36 46.00 32.60 20.25 7.89 2.27 1.94 629.89%
DY 4.94 7.27 3.26 3.33 2.73 5.88 4.84 1.37%
P/NAPS 0.46 0.34 0.30 0.45 0.38 0.37 0.44 3.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 21/08/09 27/05/09 23/02/09 24/11/08 25/08/08 26/05/08 -
Price 0.92 0.59 0.47 0.47 0.32 0.50 0.58 -
P/RPS 0.27 0.17 0.15 0.16 0.11 0.19 0.23 11.27%
P/EPS 2.96 2.33 3.13 5.16 7.38 43.10 48.25 -84.41%
EY 33.77 42.88 31.91 19.39 13.55 2.32 2.07 542.14%
DY 4.35 6.78 3.19 3.19 4.69 6.00 5.17 -10.86%
P/NAPS 0.53 0.37 0.31 0.47 0.22 0.36 0.41 18.64%

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