[LIIHEN] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 76.01%
YoY- 1561.25%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 351,228 258,198 276,626 214,926 155,120 140,528 130,890 17.86%
PBT 30,070 9,980 36,190 23,232 -2,028 -372 830 81.80%
Tax -7,776 -2,498 -8,942 -5,054 784 498 -1,382 33.32%
NP 22,294 7,482 27,248 18,178 -1,244 126 -552 -
-
NP to SH 22,294 7,482 27,248 18,178 -1,244 126 -552 -
-
Tax Rate 25.86% 25.03% 24.71% 21.75% - - 166.51% -
Total Cost 328,934 250,716 249,378 196,748 156,364 140,402 131,442 16.50%
-
Net Worth 128,670 114,238 113,407 96,511 83,359 80,181 85,213 7.10%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 5,999 2,997 6,599 4,799 1,794 1,718 1,839 21.76%
Div Payout % 26.91% 40.06% 24.22% 26.40% 0.00% 1,363.64% 0.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 128,670 114,238 113,407 96,511 83,359 80,181 85,213 7.10%
NOSH 59,994 59,951 59,991 59,993 59,807 57,272 61,304 -0.35%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.35% 2.90% 9.85% 8.46% -0.80% 0.09% -0.42% -
ROE 17.33% 6.55% 24.03% 18.84% -1.49% 0.16% -0.65% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 585.43 430.68 461.11 358.25 259.36 245.37 213.51 18.28%
EPS 37.16 12.48 45.42 30.30 -2.08 0.22 -0.92 -
DPS 10.00 5.00 11.00 8.00 3.00 3.00 3.00 22.19%
NAPS 2.1447 1.9055 1.8904 1.6087 1.3938 1.40 1.39 7.48%
Adjusted Per Share Value based on latest NOSH - 59,972
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 65.04 47.81 51.23 39.80 28.73 26.02 24.24 17.86%
EPS 4.13 1.39 5.05 3.37 -0.23 0.02 -0.10 -
DPS 1.11 0.56 1.22 0.89 0.33 0.32 0.34 21.77%
NAPS 0.2383 0.2116 0.21 0.1787 0.1544 0.1485 0.1578 7.10%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.03 1.02 1.21 0.55 0.51 1.15 0.64 -
P/RPS 0.18 0.24 0.26 0.15 0.20 0.47 0.30 -8.15%
P/EPS 2.77 8.17 2.66 1.82 -24.52 522.73 -71.08 -
EY 36.08 12.24 37.54 55.09 -4.08 0.19 -1.41 -
DY 9.71 4.90 9.09 14.55 5.88 2.61 4.69 12.88%
P/NAPS 0.48 0.54 0.64 0.34 0.37 0.82 0.46 0.71%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 18/08/11 23/08/10 21/08/09 25/08/08 27/08/07 28/08/06 -
Price 1.30 0.81 1.39 0.59 0.50 0.98 0.57 -
P/RPS 0.22 0.19 0.30 0.16 0.19 0.40 0.27 -3.35%
P/EPS 3.50 6.49 3.06 1.95 -24.04 445.45 -63.30 -
EY 28.58 15.41 32.68 51.36 -4.16 0.22 -1.58 -
DY 7.69 6.17 7.91 13.56 6.00 3.06 5.26 6.52%
P/NAPS 0.61 0.43 0.74 0.37 0.36 0.70 0.41 6.83%

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