[LIIHEN] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -15.67%
YoY- 14.84%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 309,516 356,072 266,560 265,104 218,876 176,684 142,249 13.82%
PBT 25,130 33,849 10,645 30,452 26,060 2,860 1,058 69.46%
Tax -6,357 -8,554 -3,508 -7,474 -6,052 -429 -257 70.61%
NP 18,773 25,294 7,137 22,977 20,008 2,430 801 69.08%
-
NP to SH 18,773 25,294 7,137 22,977 20,008 2,430 801 69.08%
-
Tax Rate 25.30% 25.27% 32.95% 24.54% 23.22% 15.00% 24.29% -
Total Cost 290,742 330,777 259,422 242,126 198,868 174,253 141,448 12.74%
-
Net Worth 143,675 134,706 115,371 113,742 104,927 86,052 84,680 9.20%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 6,799 7,200 2,800 8,000 3,599 1,199 1,201 33.46%
Div Payout % 36.22% 28.46% 39.24% 34.82% 17.99% 49.34% 150.00% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 143,675 134,706 115,371 113,742 104,927 86,052 84,680 9.20%
NOSH 60,000 60,000 60,011 60,003 59,999 59,967 60,099 -0.02%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.07% 7.10% 2.68% 8.67% 9.14% 1.38% 0.56% -
ROE 13.07% 18.78% 6.19% 20.20% 19.07% 2.82% 0.95% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 515.86 593.45 444.18 441.81 364.79 294.63 236.69 13.85%
EPS 31.29 42.16 11.89 38.29 33.35 4.05 1.33 69.19%
DPS 11.33 12.00 4.67 13.33 6.00 2.00 2.00 33.48%
NAPS 2.3946 2.2451 1.9225 1.8956 1.7488 1.435 1.409 9.23%
Adjusted Per Share Value based on latest NOSH - 59,950
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 57.21 65.82 49.27 49.00 40.46 32.66 26.29 13.82%
EPS 3.47 4.68 1.32 4.25 3.70 0.45 0.15 68.71%
DPS 1.26 1.33 0.52 1.48 0.67 0.22 0.22 33.72%
NAPS 0.2656 0.249 0.2133 0.2102 0.1939 0.1591 0.1565 9.20%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.45 1.13 0.72 1.13 0.81 0.55 0.76 -
P/RPS 0.28 0.19 0.16 0.26 0.22 0.19 0.32 -2.19%
P/EPS 4.63 2.68 6.05 2.95 2.43 13.57 57.00 -34.16%
EY 21.58 37.31 16.52 33.89 41.17 7.37 1.75 51.93%
DY 7.82 10.62 6.48 11.80 7.41 3.64 2.63 19.89%
P/NAPS 0.61 0.50 0.37 0.60 0.46 0.38 0.54 2.05%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 26/11/12 23/11/11 24/11/10 23/11/09 24/11/08 26/11/07 -
Price 1.68 1.28 0.84 1.22 0.92 0.32 0.62 -
P/RPS 0.33 0.22 0.19 0.28 0.25 0.11 0.26 4.04%
P/EPS 5.37 3.04 7.06 3.19 2.76 7.89 46.50 -30.19%
EY 18.62 32.94 14.16 31.39 36.25 12.67 2.15 43.25%
DY 6.75 9.38 5.56 10.93 6.52 6.25 3.23 13.05%
P/NAPS 0.70 0.57 0.44 0.64 0.53 0.22 0.44 8.03%

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