[LIIHEN] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -30.52%
YoY- -42.08%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 284,559 261,784 251,478 249,275 260,692 253,522 249,700 9.07%
PBT 14,667 8,576 10,320 16,368 23,231 24,380 27,565 -34.26%
Tax -3,529 -2,681 -2,435 -4,158 -5,657 -5,912 -6,789 -35.27%
NP 11,138 5,895 7,885 12,210 17,574 18,468 20,776 -33.93%
-
NP to SH 11,138 5,895 7,885 12,210 17,574 18,468 20,776 -33.93%
-
Tax Rate 24.06% 31.26% 23.59% 25.40% 24.35% 24.25% 24.63% -
Total Cost 273,421 255,889 243,593 237,065 243,118 235,054 228,924 12.53%
-
Net Worth 120,310 115,278 114,451 114,944 59,905 113,641 113,424 3.99%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 3,898 3,597 4,196 5,395 5,996 7,196 5,997 -24.90%
Div Payout % 35.00% 61.02% 53.22% 44.19% 34.12% 38.97% 28.87% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 120,310 115,278 114,451 114,944 59,905 113,641 113,424 3.99%
NOSH 59,978 59,962 60,063 59,941 59,905 59,950 59,999 -0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.91% 2.25% 3.14% 4.90% 6.74% 7.28% 8.32% -
ROE 9.26% 5.11% 6.89% 10.62% 29.34% 16.25% 18.32% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 474.44 436.58 418.68 415.86 435.17 422.89 416.17 9.10%
EPS 18.57 9.83 13.13 20.37 29.34 30.81 34.63 -33.92%
DPS 6.50 6.00 7.00 9.00 10.00 12.00 10.00 -24.90%
NAPS 2.0059 1.9225 1.9055 1.9176 1.00 1.8956 1.8904 4.02%
Adjusted Per Share Value based on latest NOSH - 59,941
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 52.70 48.48 46.57 46.16 48.28 46.95 46.24 9.08%
EPS 2.06 1.09 1.46 2.26 3.25 3.42 3.85 -34.01%
DPS 0.72 0.67 0.78 1.00 1.11 1.33 1.11 -25.00%
NAPS 0.2228 0.2135 0.2119 0.2129 0.1109 0.2104 0.21 4.01%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.83 0.72 1.02 1.15 1.15 1.13 1.21 -
P/RPS 0.17 0.16 0.24 0.28 0.26 0.27 0.29 -29.88%
P/EPS 4.47 7.32 7.77 5.65 3.92 3.67 3.49 17.88%
EY 22.37 13.65 12.87 17.71 25.51 27.26 28.62 -15.10%
DY 7.83 8.33 6.86 7.83 8.70 10.62 8.26 -3.49%
P/NAPS 0.41 0.37 0.54 0.60 1.15 0.60 0.64 -25.62%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 23/11/11 18/08/11 24/05/11 25/02/11 24/11/10 23/08/10 -
Price 0.85 0.84 0.81 1.15 1.16 1.22 1.39 -
P/RPS 0.18 0.19 0.19 0.28 0.27 0.29 0.33 -33.16%
P/EPS 4.58 8.54 6.17 5.65 3.95 3.96 4.01 9.23%
EY 21.85 11.70 16.21 17.71 25.29 25.25 24.91 -8.34%
DY 7.65 7.14 8.64 7.83 8.62 9.84 7.19 4.20%
P/NAPS 0.42 0.44 0.43 0.60 1.16 0.64 0.74 -31.37%

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