[LIIHEN] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 10.07%
YoY- 723.15%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 356,072 266,560 265,104 218,876 176,684 142,249 135,012 17.52%
PBT 33,849 10,645 30,452 26,060 2,860 1,058 1,902 61.50%
Tax -8,554 -3,508 -7,474 -6,052 -429 -257 -1,398 35.20%
NP 25,294 7,137 22,977 20,008 2,430 801 504 91.94%
-
NP to SH 25,294 7,137 22,977 20,008 2,430 801 504 91.94%
-
Tax Rate 25.27% 32.95% 24.54% 23.22% 15.00% 24.29% 73.50% -
Total Cost 330,777 259,422 242,126 198,868 174,253 141,448 134,508 16.16%
-
Net Worth 134,706 115,371 113,742 104,927 86,052 84,680 84,599 8.05%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 7,200 2,800 8,000 3,599 1,199 1,201 1,200 34.76%
Div Payout % 28.46% 39.24% 34.82% 17.99% 49.34% 150.00% 238.10% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 134,706 115,371 113,742 104,927 86,052 84,680 84,599 8.05%
NOSH 60,000 60,011 60,003 59,999 59,967 60,099 60,000 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.10% 2.68% 8.67% 9.14% 1.38% 0.56% 0.37% -
ROE 18.78% 6.19% 20.20% 19.07% 2.82% 0.95% 0.60% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 593.45 444.18 441.81 364.79 294.63 236.69 225.02 17.52%
EPS 42.16 11.89 38.29 33.35 4.05 1.33 0.84 91.94%
DPS 12.00 4.67 13.33 6.00 2.00 2.00 2.00 34.76%
NAPS 2.2451 1.9225 1.8956 1.7488 1.435 1.409 1.41 8.05%
Adjusted Per Share Value based on latest NOSH - 60,010
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 65.94 49.36 49.09 40.53 32.72 26.34 25.00 17.52%
EPS 4.68 1.32 4.26 3.71 0.45 0.15 0.09 93.08%
DPS 1.33 0.52 1.48 0.67 0.22 0.22 0.22 34.93%
NAPS 0.2495 0.2137 0.2106 0.1943 0.1594 0.1568 0.1567 8.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.13 0.72 1.13 0.81 0.55 0.76 0.56 -
P/RPS 0.19 0.16 0.26 0.22 0.19 0.32 0.25 -4.46%
P/EPS 2.68 6.05 2.95 2.43 13.57 57.00 66.67 -41.44%
EY 37.31 16.52 33.89 41.17 7.37 1.75 1.50 70.76%
DY 10.62 6.48 11.80 7.41 3.64 2.63 3.57 19.90%
P/NAPS 0.50 0.37 0.60 0.46 0.38 0.54 0.40 3.78%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 23/11/11 24/11/10 23/11/09 24/11/08 26/11/07 27/11/06 -
Price 1.28 0.84 1.22 0.92 0.32 0.62 0.59 -
P/RPS 0.22 0.19 0.28 0.25 0.11 0.26 0.26 -2.74%
P/EPS 3.04 7.06 3.19 2.76 7.89 46.50 70.24 -40.71%
EY 32.94 14.16 31.39 36.25 12.67 2.15 1.42 68.79%
DY 9.38 5.56 10.93 6.52 6.25 3.23 3.39 18.46%
P/NAPS 0.57 0.44 0.64 0.53 0.22 0.44 0.42 5.21%

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