[LIIHEN] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 110.23%
YoY- 122.83%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 276,626 214,926 155,120 140,528 130,890 87,708 82,432 22.34%
PBT 36,190 23,232 -2,028 -372 830 -2,658 2,070 61.06%
Tax -8,942 -5,054 784 498 -1,382 -270 -374 69.68%
NP 27,248 18,178 -1,244 126 -552 -2,928 1,696 58.81%
-
NP to SH 27,248 18,178 -1,244 126 -552 -2,928 1,696 58.81%
-
Tax Rate 24.71% 21.75% - - 166.51% - 18.07% -
Total Cost 249,378 196,748 156,364 140,402 131,442 90,636 80,736 20.66%
-
Net Worth 113,407 96,511 83,359 80,181 85,213 82,199 80,590 5.85%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 6,599 4,799 1,794 1,718 1,839 - 2,405 18.31%
Div Payout % 24.22% 26.40% 0.00% 1,363.64% 0.00% - 141.84% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 113,407 96,511 83,359 80,181 85,213 82,199 80,590 5.85%
NOSH 59,991 59,993 59,807 57,272 61,304 59,999 60,141 -0.04%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 9.85% 8.46% -0.80% 0.09% -0.42% -3.34% 2.06% -
ROE 24.03% 18.84% -1.49% 0.16% -0.65% -3.56% 2.10% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 461.11 358.25 259.36 245.37 213.51 146.18 137.06 22.39%
EPS 45.42 30.30 -2.08 0.22 -0.92 -4.88 2.82 58.88%
DPS 11.00 8.00 3.00 3.00 3.00 0.00 4.00 18.35%
NAPS 1.8904 1.6087 1.3938 1.40 1.39 1.37 1.34 5.90%
Adjusted Per Share Value based on latest NOSH - 59,838
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 51.23 39.80 28.73 26.02 24.24 16.24 15.27 22.34%
EPS 5.05 3.37 -0.23 0.02 -0.10 -0.54 0.31 59.18%
DPS 1.22 0.89 0.33 0.32 0.34 0.00 0.45 18.07%
NAPS 0.21 0.1787 0.1544 0.1485 0.1578 0.1522 0.1492 5.85%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.21 0.55 0.51 1.15 0.64 0.88 1.88 -
P/RPS 0.26 0.15 0.20 0.47 0.30 0.60 1.37 -24.18%
P/EPS 2.66 1.82 -24.52 522.73 -71.08 -18.03 66.67 -41.53%
EY 37.54 55.09 -4.08 0.19 -1.41 -5.55 1.50 70.98%
DY 9.09 14.55 5.88 2.61 4.69 0.00 2.13 27.34%
P/NAPS 0.64 0.34 0.37 0.82 0.46 0.64 1.40 -12.22%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 21/08/09 25/08/08 27/08/07 28/08/06 29/08/05 23/08/04 -
Price 1.39 0.59 0.50 0.98 0.57 0.79 3.14 -
P/RPS 0.30 0.16 0.19 0.40 0.27 0.54 2.29 -28.72%
P/EPS 3.06 1.95 -24.04 445.45 -63.30 -16.19 111.35 -45.05%
EY 32.68 51.36 -4.16 0.22 -1.58 -6.18 0.90 81.92%
DY 7.91 13.56 6.00 3.06 5.26 0.00 1.27 35.62%
P/NAPS 0.74 0.37 0.36 0.70 0.41 0.58 2.34 -17.45%

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