[LIIHEN] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 191.3%
YoY- 146.96%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 218,876 176,684 142,249 135,012 95,706 90,282 84,624 17.14%
PBT 26,060 2,860 1,058 1,902 -664 3,413 1,893 54.75%
Tax -6,052 -429 -257 -1,398 -409 -598 -822 39.43%
NP 20,008 2,430 801 504 -1,073 2,814 1,070 62.84%
-
NP to SH 20,008 2,430 801 504 -1,073 2,814 1,070 62.84%
-
Tax Rate 23.22% 15.00% 24.29% 73.50% - 17.52% 43.42% -
Total Cost 198,868 174,253 141,448 134,508 96,779 87,468 83,553 15.53%
-
Net Worth 104,927 86,052 84,680 84,599 82,902 81,561 76,704 5.35%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 3,599 1,199 1,201 1,200 1,601 1,599 1,198 20.10%
Div Payout % 17.99% 49.34% 150.00% 238.10% 0.00% 56.82% 111.94% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 104,927 86,052 84,680 84,599 82,902 81,561 76,704 5.35%
NOSH 59,999 59,967 60,099 60,000 60,074 59,971 59,925 0.02%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.14% 1.38% 0.56% 0.37% -1.12% 3.12% 1.27% -
ROE 19.07% 2.82% 0.95% 0.60% -1.29% 3.45% 1.40% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 364.79 294.63 236.69 225.02 159.31 150.54 141.22 17.11%
EPS 33.35 4.05 1.33 0.84 -1.79 4.69 1.79 62.74%
DPS 6.00 2.00 2.00 2.00 2.67 2.67 2.00 20.07%
NAPS 1.7488 1.435 1.409 1.41 1.38 1.36 1.28 5.33%
Adjusted Per Share Value based on latest NOSH - 59,803
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 40.46 32.66 26.29 24.96 17.69 16.69 15.64 17.14%
EPS 3.70 0.45 0.15 0.09 -0.20 0.52 0.20 62.55%
DPS 0.67 0.22 0.22 0.22 0.30 0.30 0.22 20.37%
NAPS 0.1939 0.1591 0.1565 0.1564 0.1532 0.1508 0.1418 5.34%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.81 0.55 0.76 0.56 0.73 5.25 0.93 -
P/RPS 0.22 0.19 0.32 0.25 0.46 3.49 0.66 -16.71%
P/EPS 2.43 13.57 57.00 66.67 -40.86 111.86 52.05 -39.96%
EY 41.17 7.37 1.75 1.50 -2.45 0.89 1.92 66.60%
DY 7.41 3.64 2.63 3.57 3.65 0.51 2.15 22.88%
P/NAPS 0.46 0.38 0.54 0.40 0.53 3.86 0.73 -7.40%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 24/11/08 26/11/07 27/11/06 28/11/05 22/11/04 28/11/03 -
Price 0.92 0.32 0.62 0.59 0.68 1.65 1.02 -
P/RPS 0.25 0.11 0.26 0.26 0.43 1.10 0.72 -16.14%
P/EPS 2.76 7.89 46.50 70.24 -38.06 35.16 57.09 -39.61%
EY 36.25 12.67 2.15 1.42 -2.63 2.84 1.75 65.64%
DY 6.52 6.25 3.23 3.39 3.92 1.62 1.96 22.15%
P/NAPS 0.53 0.22 0.44 0.42 0.49 1.21 0.80 -6.62%

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