[LIIHEN] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 83.44%
YoY- 49.9%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 152,676 175,614 129,099 138,313 107,463 77,560 70,264 13.79%
PBT 11,900 15,035 4,990 18,095 11,616 -1,014 -186 -
Tax -3,044 -3,888 -1,249 -4,471 -2,527 392 249 -
NP 8,856 11,147 3,741 13,624 9,089 -622 63 127.85%
-
NP to SH 8,856 11,147 3,741 13,624 9,089 -622 63 127.85%
-
Tax Rate 25.58% 25.86% 25.03% 24.71% 21.75% - - -
Total Cost 143,820 164,467 125,358 124,689 98,374 78,182 70,201 12.68%
-
Net Worth 139,349 128,670 114,238 113,407 96,511 83,359 80,181 9.63%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,300 2,999 1,498 3,299 2,399 897 859 25.12%
Div Payout % 37.26% 26.91% 40.06% 24.22% 26.40% 0.00% 1,363.63% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 139,349 128,670 114,238 113,407 96,511 83,359 80,181 9.63%
NOSH 60,000 59,994 59,951 59,991 59,993 59,807 57,272 0.77%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.80% 6.35% 2.90% 9.85% 8.46% -0.80% 0.09% -
ROE 6.36% 8.66% 3.27% 12.01% 9.42% -0.75% 0.08% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 254.46 292.72 215.34 230.56 179.12 129.68 122.68 12.91%
EPS 14.76 18.58 6.24 22.71 15.15 -1.04 0.11 126.09%
DPS 5.50 5.00 2.50 5.50 4.00 1.50 1.50 24.15%
NAPS 2.3225 2.1447 1.9055 1.8904 1.6087 1.3938 1.40 8.79%
Adjusted Per Share Value based on latest NOSH - 59,999
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 28.22 32.46 23.86 25.57 19.86 14.34 12.99 13.79%
EPS 1.64 2.06 0.69 2.52 1.68 -0.11 0.01 133.77%
DPS 0.61 0.55 0.28 0.61 0.44 0.17 0.16 24.96%
NAPS 0.2576 0.2378 0.2112 0.2096 0.1784 0.1541 0.1482 9.64%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.61 1.03 1.02 1.21 0.55 0.51 1.15 -
P/RPS 0.63 0.35 0.47 0.52 0.31 0.39 0.94 -6.44%
P/EPS 10.91 5.54 16.35 5.33 3.63 -49.04 1,045.45 -53.22%
EY 9.17 18.04 6.12 18.77 27.55 -2.04 0.10 112.20%
DY 3.42 4.85 2.45 4.55 7.27 2.94 1.30 17.47%
P/NAPS 0.69 0.48 0.54 0.64 0.34 0.37 0.82 -2.83%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 27/08/12 18/08/11 23/08/10 21/08/09 25/08/08 27/08/07 -
Price 1.87 1.30 0.81 1.39 0.59 0.50 0.98 -
P/RPS 0.73 0.44 0.38 0.60 0.33 0.39 0.80 -1.51%
P/EPS 12.67 7.00 12.98 6.12 3.89 -48.08 890.91 -50.74%
EY 7.89 14.29 7.70 16.34 25.68 -2.08 0.11 103.70%
DY 2.94 3.85 3.09 3.96 6.78 3.00 1.53 11.48%
P/NAPS 0.81 0.61 0.43 0.74 0.37 0.36 0.70 2.46%

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