[LIIHEN] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 120.45%
YoY- 122.83%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 138,313 107,463 77,560 70,264 65,445 43,854 41,216 22.34%
PBT 18,095 11,616 -1,014 -186 415 -1,329 1,035 61.06%
Tax -4,471 -2,527 392 249 -691 -135 -187 69.68%
NP 13,624 9,089 -622 63 -276 -1,464 848 58.81%
-
NP to SH 13,624 9,089 -622 63 -276 -1,464 848 58.81%
-
Tax Rate 24.71% 21.75% - - 166.51% - 18.07% -
Total Cost 124,689 98,374 78,182 70,201 65,721 45,318 40,368 20.66%
-
Net Worth 113,407 96,511 83,359 80,181 85,213 82,199 80,590 5.85%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 3,299 2,399 897 859 919 - 1,202 18.31%
Div Payout % 24.22% 26.40% 0.00% 1,363.63% 0.00% - 141.84% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 113,407 96,511 83,359 80,181 85,213 82,199 80,590 5.85%
NOSH 59,991 59,993 59,807 57,272 61,304 59,999 60,141 -0.04%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 9.85% 8.46% -0.80% 0.09% -0.42% -3.34% 2.06% -
ROE 12.01% 9.42% -0.75% 0.08% -0.32% -1.78% 1.05% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 230.56 179.12 129.68 122.68 106.75 73.09 68.53 22.39%
EPS 22.71 15.15 -1.04 0.11 -0.46 -2.44 1.41 58.88%
DPS 5.50 4.00 1.50 1.50 1.50 0.00 2.00 18.35%
NAPS 1.8904 1.6087 1.3938 1.40 1.39 1.37 1.34 5.90%
Adjusted Per Share Value based on latest NOSH - 59,838
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 25.61 19.90 14.36 13.01 12.12 8.12 7.63 22.35%
EPS 2.52 1.68 -0.12 0.01 -0.05 -0.27 0.16 58.29%
DPS 0.61 0.44 0.17 0.16 0.17 0.00 0.22 18.51%
NAPS 0.21 0.1787 0.1544 0.1485 0.1578 0.1522 0.1492 5.85%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.21 0.55 0.51 1.15 0.64 0.88 1.88 -
P/RPS 0.52 0.31 0.39 0.94 0.60 1.20 2.74 -24.18%
P/EPS 5.33 3.63 -49.04 1,045.45 -142.16 -36.07 133.33 -41.51%
EY 18.77 27.55 -2.04 0.10 -0.70 -2.77 0.75 70.98%
DY 4.55 7.27 2.94 1.30 2.34 0.00 1.06 27.46%
P/NAPS 0.64 0.34 0.37 0.82 0.46 0.64 1.40 -12.22%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 21/08/09 25/08/08 27/08/07 28/08/06 29/08/05 23/08/04 -
Price 1.39 0.59 0.50 0.98 0.57 0.79 3.14 -
P/RPS 0.60 0.33 0.39 0.80 0.53 1.08 4.58 -28.72%
P/EPS 6.12 3.89 -48.08 890.91 -126.61 -32.38 222.70 -45.05%
EY 16.34 25.68 -2.08 0.11 -0.79 -3.09 0.45 81.92%
DY 3.96 6.78 3.00 1.53 2.63 0.00 0.64 35.47%
P/NAPS 0.74 0.37 0.36 0.70 0.41 0.58 2.34 -17.45%

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