[LIIHEN] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 853.97%
YoY- 58.99%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 198,828 164,157 132,513 106,687 101,259 71,780 67,712 19.65%
PBT 22,839 19,545 2,145 794 1,427 -498 2,560 43.99%
Tax -5,606 -4,539 -322 -193 -1,049 -307 -449 52.28%
NP 17,233 15,006 1,823 601 378 -805 2,111 41.87%
-
NP to SH 17,233 15,006 1,823 601 378 -805 2,111 41.87%
-
Tax Rate 24.55% 23.22% 15.01% 24.31% 73.51% - 17.54% -
Total Cost 181,595 149,151 130,690 106,086 100,881 72,585 65,601 18.48%
-
Net Worth 113,742 104,928 86,052 84,680 84,599 82,902 81,561 5.69%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 6,000 2,699 899 901 900 1,201 1,199 30.76%
Div Payout % 34.82% 17.99% 49.34% 150.00% 238.10% 0.00% 56.82% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 113,742 104,928 86,052 84,680 84,599 82,902 81,561 5.69%
NOSH 60,003 59,999 59,967 60,100 60,000 60,074 59,971 0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.67% 9.14% 1.38% 0.56% 0.37% -1.12% 3.12% -
ROE 15.15% 14.30% 2.12% 0.71% 0.45% -0.97% 2.59% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 331.36 273.60 220.98 177.52 168.77 119.48 112.91 19.64%
EPS 28.72 25.01 3.04 1.00 0.63 -1.34 3.52 41.86%
DPS 10.00 4.50 1.50 1.50 1.50 2.00 2.00 30.75%
NAPS 1.8956 1.7488 1.435 1.409 1.41 1.38 1.36 5.68%
Adjusted Per Share Value based on latest NOSH - 60,224
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 36.75 30.34 24.49 19.72 18.72 13.27 12.52 19.64%
EPS 3.19 2.77 0.34 0.11 0.07 -0.15 0.39 41.92%
DPS 1.11 0.50 0.17 0.17 0.17 0.22 0.22 30.94%
NAPS 0.2102 0.1939 0.1591 0.1565 0.1564 0.1532 0.1508 5.68%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.13 0.81 0.55 0.76 0.56 0.73 5.25 -
P/RPS 0.34 0.30 0.25 0.43 0.33 0.61 4.65 -35.32%
P/EPS 3.93 3.24 18.09 76.00 88.89 -54.48 149.15 -45.43%
EY 25.42 30.88 5.53 1.32 1.13 -1.84 0.67 83.25%
DY 8.85 5.56 2.73 1.97 2.68 2.74 0.38 68.94%
P/NAPS 0.60 0.46 0.38 0.54 0.40 0.53 3.86 -26.66%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 23/11/09 24/11/08 26/11/07 27/11/06 28/11/05 22/11/04 -
Price 1.22 0.92 0.32 0.62 0.59 0.68 1.65 -
P/RPS 0.37 0.34 0.14 0.35 0.35 0.57 1.46 -20.44%
P/EPS 4.25 3.68 10.53 62.00 93.65 -50.75 46.88 -32.96%
EY 23.54 27.18 9.50 1.61 1.07 -1.97 2.13 49.21%
DY 8.20 4.89 4.69 2.42 2.54 2.94 1.21 37.54%
P/NAPS 0.64 0.53 0.22 0.44 0.42 0.49 1.21 -10.06%

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