[LIIHEN] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 64.87%
YoY- 1147.23%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 218,850 204,824 203,083 184,887 173,180 176,116 157,585 24.40%
PBT 21,079 23,647 18,877 10,261 6,247 2,595 414 1263.92%
Tax -4,845 -5,002 -3,704 -1,256 -785 4 276 -
NP 16,234 18,645 15,173 9,005 5,462 2,599 690 716.36%
-
NP to SH 16,234 18,645 15,173 9,005 5,462 2,599 690 716.36%
-
Tax Rate 22.98% 21.15% 19.62% 12.24% 12.57% -0.15% -66.67% -
Total Cost 202,616 186,179 187,910 175,882 167,718 173,517 156,895 18.53%
-
Net Worth 59,945 104,945 96,477 92,411 59,948 85,994 82,894 -19.38%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,096 2,398 2,398 892 892 892 1,795 100.11%
Div Payout % 31.39% 12.87% 15.81% 9.91% 16.33% 34.32% 260.21% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 59,945 104,945 96,477 92,411 59,948 85,994 82,894 -19.38%
NOSH 59,945 60,010 59,972 60,046 59,948 59,926 59,473 0.52%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.42% 9.10% 7.47% 4.87% 3.15% 1.48% 0.44% -
ROE 27.08% 17.77% 15.73% 9.74% 9.11% 3.02% 0.83% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 365.08 341.32 338.63 307.91 288.88 293.89 264.97 23.74%
EPS 27.08 31.07 25.30 15.00 9.11 4.34 1.16 712.14%
DPS 8.50 4.00 4.00 1.50 1.50 1.50 3.00 99.85%
NAPS 1.00 1.7488 1.6087 1.539 1.00 1.435 1.3938 -19.80%
Adjusted Per Share Value based on latest NOSH - 60,046
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 40.53 37.93 37.61 34.24 32.07 32.61 29.18 24.41%
EPS 3.01 3.45 2.81 1.67 1.01 0.48 0.13 707.72%
DPS 0.94 0.44 0.44 0.17 0.17 0.17 0.33 100.56%
NAPS 0.111 0.1943 0.1787 0.1711 0.111 0.1592 0.1535 -19.38%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.96 0.81 0.55 0.46 0.45 0.55 0.51 -
P/RPS 0.26 0.24 0.16 0.15 0.16 0.19 0.19 23.18%
P/EPS 3.54 2.61 2.17 3.07 4.94 12.68 43.96 -81.26%
EY 28.21 38.36 46.00 32.60 20.25 7.89 2.27 434.06%
DY 8.85 4.94 7.27 3.26 3.33 2.73 5.88 31.23%
P/NAPS 0.96 0.46 0.34 0.30 0.45 0.38 0.37 88.49%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 21/08/09 27/05/09 23/02/09 24/11/08 25/08/08 -
Price 1.44 0.92 0.59 0.47 0.47 0.32 0.50 -
P/RPS 0.39 0.27 0.17 0.15 0.16 0.11 0.19 61.30%
P/EPS 5.32 2.96 2.33 3.13 5.16 7.38 43.10 -75.11%
EY 18.81 33.77 42.88 31.91 19.39 13.55 2.32 302.04%
DY 5.90 4.35 6.78 3.19 3.19 4.69 6.00 -1.11%
P/NAPS 1.44 0.53 0.37 0.31 0.47 0.22 0.36 151.34%

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