[LIIHEN] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 252.01%
YoY- 1561.25%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 175,614 129,099 138,313 107,463 77,560 70,264 65,445 17.86%
PBT 15,035 4,990 18,095 11,616 -1,014 -186 415 81.80%
Tax -3,888 -1,249 -4,471 -2,527 392 249 -691 33.32%
NP 11,147 3,741 13,624 9,089 -622 63 -276 -
-
NP to SH 11,147 3,741 13,624 9,089 -622 63 -276 -
-
Tax Rate 25.86% 25.03% 24.71% 21.75% - - 166.51% -
Total Cost 164,467 125,358 124,689 98,374 78,182 70,201 65,721 16.50%
-
Net Worth 128,670 114,238 113,407 96,511 83,359 80,181 85,213 7.10%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 2,999 1,498 3,299 2,399 897 859 919 21.76%
Div Payout % 26.91% 40.06% 24.22% 26.40% 0.00% 1,363.63% 0.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 128,670 114,238 113,407 96,511 83,359 80,181 85,213 7.10%
NOSH 59,994 59,951 59,991 59,993 59,807 57,272 61,304 -0.35%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.35% 2.90% 9.85% 8.46% -0.80% 0.09% -0.42% -
ROE 8.66% 3.27% 12.01% 9.42% -0.75% 0.08% -0.32% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 292.72 215.34 230.56 179.12 129.68 122.68 106.75 18.28%
EPS 18.58 6.24 22.71 15.15 -1.04 0.11 -0.46 -
DPS 5.00 2.50 5.50 4.00 1.50 1.50 1.50 22.19%
NAPS 2.1447 1.9055 1.8904 1.6087 1.3938 1.40 1.39 7.48%
Adjusted Per Share Value based on latest NOSH - 59,972
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 32.52 23.91 25.61 19.90 14.36 13.01 12.12 17.86%
EPS 2.06 0.69 2.52 1.68 -0.12 0.01 -0.05 -
DPS 0.56 0.28 0.61 0.44 0.17 0.16 0.17 21.95%
NAPS 0.2383 0.2116 0.21 0.1787 0.1544 0.1485 0.1578 7.10%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.03 1.02 1.21 0.55 0.51 1.15 0.64 -
P/RPS 0.35 0.47 0.52 0.31 0.39 0.94 0.60 -8.58%
P/EPS 5.54 16.35 5.33 3.63 -49.04 1,045.45 -142.16 -
EY 18.04 6.12 18.77 27.55 -2.04 0.10 -0.70 -
DY 4.85 2.45 4.55 7.27 2.94 1.30 2.34 12.90%
P/NAPS 0.48 0.54 0.64 0.34 0.37 0.82 0.46 0.71%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 18/08/11 23/08/10 21/08/09 25/08/08 27/08/07 28/08/06 -
Price 1.30 0.81 1.39 0.59 0.50 0.98 0.57 -
P/RPS 0.44 0.38 0.60 0.33 0.39 0.80 0.53 -3.05%
P/EPS 7.00 12.98 6.12 3.89 -48.08 890.91 -126.61 -
EY 14.29 7.70 16.34 25.68 -2.08 0.11 -0.79 -
DY 3.85 3.09 3.96 6.78 3.00 1.53 2.63 6.55%
P/NAPS 0.61 0.43 0.74 0.37 0.36 0.70 0.41 6.83%

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