[LIIHEN] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 535.98%
YoY- 58.99%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 265,104 218,876 176,684 142,249 135,012 95,706 90,282 19.65%
PBT 30,452 26,060 2,860 1,058 1,902 -664 3,413 43.99%
Tax -7,474 -6,052 -429 -257 -1,398 -409 -598 52.30%
NP 22,977 20,008 2,430 801 504 -1,073 2,814 41.88%
-
NP to SH 22,977 20,008 2,430 801 504 -1,073 2,814 41.88%
-
Tax Rate 24.54% 23.22% 15.00% 24.29% 73.50% - 17.52% -
Total Cost 242,126 198,868 174,253 141,448 134,508 96,779 87,468 18.48%
-
Net Worth 113,742 104,927 86,052 84,680 84,599 82,902 81,561 5.69%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 8,000 3,599 1,199 1,201 1,200 1,601 1,599 30.76%
Div Payout % 34.82% 17.99% 49.34% 150.00% 238.10% 0.00% 56.82% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 113,742 104,927 86,052 84,680 84,599 82,902 81,561 5.69%
NOSH 60,003 59,999 59,967 60,099 60,000 60,074 59,971 0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.67% 9.14% 1.38% 0.56% 0.37% -1.12% 3.12% -
ROE 20.20% 19.07% 2.82% 0.95% 0.60% -1.29% 3.45% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 441.81 364.79 294.63 236.69 225.02 159.31 150.54 19.64%
EPS 38.29 33.35 4.05 1.33 0.84 -1.79 4.69 41.87%
DPS 13.33 6.00 2.00 2.00 2.00 2.67 2.67 30.71%
NAPS 1.8956 1.7488 1.435 1.409 1.41 1.38 1.36 5.68%
Adjusted Per Share Value based on latest NOSH - 60,224
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 49.09 40.53 32.72 26.34 25.00 17.72 16.72 19.65%
EPS 4.26 3.71 0.45 0.15 0.09 -0.20 0.52 41.95%
DPS 1.48 0.67 0.22 0.22 0.22 0.30 0.30 30.45%
NAPS 0.2106 0.1943 0.1594 0.1568 0.1567 0.1535 0.151 5.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.13 0.81 0.55 0.76 0.56 0.73 5.25 -
P/RPS 0.26 0.22 0.19 0.32 0.25 0.46 3.49 -35.12%
P/EPS 2.95 2.43 13.57 57.00 66.67 -40.86 111.86 -45.42%
EY 33.89 41.17 7.37 1.75 1.50 -2.45 0.89 83.36%
DY 11.80 7.41 3.64 2.63 3.57 3.65 0.51 68.76%
P/NAPS 0.60 0.46 0.38 0.54 0.40 0.53 3.86 -26.66%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 23/11/09 24/11/08 26/11/07 27/11/06 28/11/05 22/11/04 -
Price 1.22 0.92 0.32 0.62 0.59 0.68 1.65 -
P/RPS 0.28 0.25 0.11 0.26 0.26 0.43 1.10 -20.38%
P/EPS 3.19 2.76 7.89 46.50 70.24 -38.06 35.16 -32.95%
EY 31.39 36.25 12.67 2.15 1.42 -2.63 2.84 49.22%
DY 10.93 6.52 6.25 3.23 3.39 3.92 1.62 37.44%
P/NAPS 0.64 0.53 0.22 0.44 0.42 0.49 1.21 -10.06%

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