[LIIHEN] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 81.34%
YoY- -72.54%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 193,204 152,676 175,614 129,099 138,313 107,463 77,560 16.42%
PBT 19,518 11,900 15,035 4,990 18,095 11,616 -1,014 -
Tax -4,811 -3,044 -3,888 -1,249 -4,471 -2,527 392 -
NP 14,707 8,856 11,147 3,741 13,624 9,089 -622 -
-
NP to SH 14,707 8,856 11,147 3,741 13,624 9,089 -622 -
-
Tax Rate 24.65% 25.58% 25.86% 25.03% 24.71% 21.75% - -
Total Cost 178,497 143,820 164,467 125,358 124,689 98,374 78,182 14.74%
-
Net Worth 153,930 139,349 128,670 114,238 113,407 96,511 83,359 10.75%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 4,500 3,300 2,999 1,498 3,299 2,399 897 30.82%
Div Payout % 30.60% 37.26% 26.91% 40.06% 24.22% 26.40% 0.00% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 153,930 139,349 128,670 114,238 113,407 96,511 83,359 10.75%
NOSH 60,000 60,000 59,994 59,951 59,991 59,993 59,807 0.05%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 7.61% 5.80% 6.35% 2.90% 9.85% 8.46% -0.80% -
ROE 9.55% 6.36% 8.66% 3.27% 12.01% 9.42% -0.75% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 322.01 254.46 292.72 215.34 230.56 179.12 129.68 16.35%
EPS 24.51 14.76 18.58 6.24 22.71 15.15 -1.04 -
DPS 7.50 5.50 5.00 2.50 5.50 4.00 1.50 30.75%
NAPS 2.5655 2.3225 2.1447 1.9055 1.8904 1.6087 1.3938 10.69%
Adjusted Per Share Value based on latest NOSH - 60,063
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 35.78 28.27 32.52 23.91 25.61 19.90 14.36 16.42%
EPS 2.72 1.64 2.06 0.69 2.52 1.68 -0.12 -
DPS 0.83 0.61 0.56 0.28 0.61 0.44 0.17 30.23%
NAPS 0.2851 0.2581 0.2383 0.2116 0.21 0.1787 0.1544 10.75%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.49 1.61 1.03 1.02 1.21 0.55 0.51 -
P/RPS 0.77 0.63 0.35 0.47 0.52 0.31 0.39 11.99%
P/EPS 10.16 10.91 5.54 16.35 5.33 3.63 -49.04 -
EY 9.84 9.17 18.04 6.12 18.77 27.55 -2.04 -
DY 3.01 3.42 4.85 2.45 4.55 7.27 2.94 0.39%
P/NAPS 0.97 0.69 0.48 0.54 0.64 0.34 0.37 17.41%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 23/08/13 27/08/12 18/08/11 23/08/10 21/08/09 25/08/08 -
Price 2.64 1.87 1.30 0.81 1.39 0.59 0.50 -
P/RPS 0.82 0.73 0.44 0.38 0.60 0.33 0.39 13.17%
P/EPS 10.77 12.67 7.00 12.98 6.12 3.89 -48.08 -
EY 9.28 7.89 14.29 7.70 16.34 25.68 -2.08 -
DY 2.84 2.94 3.85 3.09 3.96 6.78 3.00 -0.90%
P/NAPS 1.03 0.81 0.61 0.43 0.74 0.37 0.36 19.13%

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