[LIIHEN] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -4.84%
YoY- 8.25%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 261,784 251,478 249,275 260,692 253,522 249,700 242,563 5.21%
PBT 8,576 10,320 16,368 23,231 24,380 27,565 27,889 -54.40%
Tax -2,681 -2,435 -4,158 -5,657 -5,912 -6,789 -6,810 -46.25%
NP 5,895 7,885 12,210 17,574 18,468 20,776 21,079 -57.20%
-
NP to SH 5,895 7,885 12,210 17,574 18,468 20,776 21,079 -57.20%
-
Tax Rate 31.26% 23.59% 25.40% 24.35% 24.25% 24.63% 24.42% -
Total Cost 255,889 243,593 237,065 243,118 235,054 228,924 221,484 10.09%
-
Net Worth 115,278 114,451 114,944 59,905 113,641 113,424 107,217 4.94%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 3,597 4,196 5,395 5,996 7,196 5,997 6,596 -33.22%
Div Payout % 61.02% 53.22% 44.19% 34.12% 38.97% 28.87% 31.29% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 115,278 114,451 114,944 59,905 113,641 113,424 107,217 4.94%
NOSH 59,962 60,063 59,941 59,905 59,950 59,999 59,991 -0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.25% 3.14% 4.90% 6.74% 7.28% 8.32% 8.69% -
ROE 5.11% 6.89% 10.62% 29.34% 16.25% 18.32% 19.66% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 436.58 418.68 415.86 435.17 422.89 416.17 404.33 5.24%
EPS 9.83 13.13 20.37 29.34 30.81 34.63 35.14 -57.19%
DPS 6.00 7.00 9.00 10.00 12.00 10.00 11.00 -33.21%
NAPS 1.9225 1.9055 1.9176 1.00 1.8956 1.8904 1.7872 4.98%
Adjusted Per Share Value based on latest NOSH - 59,905
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 48.39 46.48 46.08 48.19 46.86 46.15 44.84 5.20%
EPS 1.09 1.46 2.26 3.25 3.41 3.84 3.90 -57.21%
DPS 0.66 0.78 1.00 1.11 1.33 1.11 1.22 -33.58%
NAPS 0.2131 0.2116 0.2125 0.1107 0.2101 0.2097 0.1982 4.94%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.72 1.02 1.15 1.15 1.13 1.21 1.21 -
P/RPS 0.16 0.24 0.28 0.26 0.27 0.29 0.30 -34.20%
P/EPS 7.32 7.77 5.65 3.92 3.67 3.49 3.44 65.36%
EY 13.65 12.87 17.71 25.51 27.26 28.62 29.04 -39.51%
DY 8.33 6.86 7.83 8.70 10.62 8.26 9.09 -5.64%
P/NAPS 0.37 0.54 0.60 1.15 0.60 0.64 0.68 -33.32%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 18/08/11 24/05/11 25/02/11 24/11/10 23/08/10 24/05/10 -
Price 0.84 0.81 1.15 1.16 1.22 1.39 1.17 -
P/RPS 0.19 0.19 0.28 0.27 0.29 0.33 0.29 -24.54%
P/EPS 8.54 6.17 5.65 3.95 3.96 4.01 3.33 87.25%
EY 11.70 16.21 17.71 25.29 25.25 24.91 30.03 -46.62%
DY 7.14 8.64 7.83 8.62 9.84 7.19 9.40 -16.73%
P/NAPS 0.44 0.43 0.60 1.16 0.64 0.74 0.65 -22.88%

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