[LIIHEN] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -12.93%
YoY- 197.22%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 253,522 249,700 242,563 218,850 204,824 203,083 184,887 23.40%
PBT 24,380 27,565 27,889 21,079 23,647 18,877 10,261 77.96%
Tax -5,912 -6,789 -6,810 -4,845 -5,002 -3,704 -1,256 180.59%
NP 18,468 20,776 21,079 16,234 18,645 15,173 9,005 61.34%
-
NP to SH 18,468 20,776 21,079 16,234 18,645 15,173 9,005 61.34%
-
Tax Rate 24.25% 24.63% 24.42% 22.98% 21.15% 19.62% 12.24% -
Total Cost 235,054 228,924 221,484 202,616 186,179 187,910 175,882 21.30%
-
Net Worth 113,641 113,424 107,217 59,945 104,945 96,477 92,411 14.76%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 7,196 5,997 6,596 5,096 2,398 2,398 892 301.72%
Div Payout % 38.97% 28.87% 31.29% 31.39% 12.87% 15.81% 9.91% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 113,641 113,424 107,217 59,945 104,945 96,477 92,411 14.76%
NOSH 59,950 59,999 59,991 59,945 60,010 59,972 60,046 -0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.28% 8.32% 8.69% 7.42% 9.10% 7.47% 4.87% -
ROE 16.25% 18.32% 19.66% 27.08% 17.77% 15.73% 9.74% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 422.89 416.17 404.33 365.08 341.32 338.63 307.91 23.53%
EPS 30.81 34.63 35.14 27.08 31.07 25.30 15.00 61.51%
DPS 12.00 10.00 11.00 8.50 4.00 4.00 1.50 299.49%
NAPS 1.8956 1.8904 1.7872 1.00 1.7488 1.6087 1.539 14.89%
Adjusted Per Share Value based on latest NOSH - 59,945
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 46.95 46.24 44.92 40.53 37.93 37.61 34.24 23.40%
EPS 3.42 3.85 3.90 3.01 3.45 2.81 1.67 61.19%
DPS 1.33 1.11 1.22 0.94 0.44 0.44 0.17 293.60%
NAPS 0.2104 0.21 0.1986 0.111 0.1943 0.1787 0.1711 14.76%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.13 1.21 1.21 0.96 0.81 0.55 0.46 -
P/RPS 0.27 0.29 0.30 0.26 0.24 0.16 0.15 47.91%
P/EPS 3.67 3.49 3.44 3.54 2.61 2.17 3.07 12.62%
EY 27.26 28.62 29.04 28.21 38.36 46.00 32.60 -11.23%
DY 10.62 8.26 9.09 8.85 4.94 7.27 3.26 119.59%
P/NAPS 0.60 0.64 0.68 0.96 0.46 0.34 0.30 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 23/08/10 24/05/10 24/02/10 23/11/09 21/08/09 27/05/09 -
Price 1.22 1.39 1.17 1.44 0.92 0.59 0.47 -
P/RPS 0.29 0.33 0.29 0.39 0.27 0.17 0.15 55.13%
P/EPS 3.96 4.01 3.33 5.32 2.96 2.33 3.13 16.96%
EY 25.25 24.91 30.03 18.81 33.77 42.88 31.91 -14.43%
DY 9.84 7.19 9.40 5.90 4.35 6.78 3.19 111.75%
P/NAPS 0.64 0.74 0.65 1.44 0.53 0.37 0.31 62.06%

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