[LIIHEN] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 65.1%
YoY- 723.15%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 267,054 199,920 198,828 164,157 132,513 106,687 101,259 17.52%
PBT 25,387 7,984 22,839 19,545 2,145 794 1,427 61.50%
Tax -6,416 -2,631 -5,606 -4,539 -322 -193 -1,049 35.19%
NP 18,971 5,353 17,233 15,006 1,823 601 378 91.94%
-
NP to SH 18,971 5,353 17,233 15,006 1,823 601 378 91.94%
-
Tax Rate 25.27% 32.95% 24.55% 23.22% 15.01% 24.31% 73.51% -
Total Cost 248,083 194,567 181,595 149,151 130,690 106,086 100,881 16.16%
-
Net Worth 134,706 115,371 113,742 104,928 86,052 84,680 84,599 8.05%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 5,400 2,100 6,000 2,699 899 901 900 34.76%
Div Payout % 28.46% 39.24% 34.82% 17.99% 49.34% 150.00% 238.10% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 134,706 115,371 113,742 104,928 86,052 84,680 84,599 8.05%
NOSH 60,000 60,011 60,003 59,999 59,967 60,100 60,000 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.10% 2.68% 8.67% 9.14% 1.38% 0.56% 0.37% -
ROE 14.08% 4.64% 15.15% 14.30% 2.12% 0.71% 0.45% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 445.09 333.14 331.36 273.60 220.98 177.52 168.77 17.52%
EPS 31.62 8.92 28.72 25.01 3.04 1.00 0.63 91.94%
DPS 9.00 3.50 10.00 4.50 1.50 1.50 1.50 34.76%
NAPS 2.2451 1.9225 1.8956 1.7488 1.435 1.409 1.41 8.05%
Adjusted Per Share Value based on latest NOSH - 60,010
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 49.45 37.02 36.82 30.40 24.54 19.76 18.75 17.52%
EPS 3.51 0.99 3.19 2.78 0.34 0.11 0.07 91.91%
DPS 1.00 0.39 1.11 0.50 0.17 0.17 0.17 34.32%
NAPS 0.2495 0.2137 0.2106 0.1943 0.1594 0.1568 0.1567 8.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.13 0.72 1.13 0.81 0.55 0.76 0.56 -
P/RPS 0.25 0.22 0.34 0.30 0.25 0.43 0.33 -4.51%
P/EPS 3.57 8.07 3.93 3.24 18.09 76.00 88.89 -41.45%
EY 27.98 12.39 25.42 30.88 5.53 1.32 1.13 70.64%
DY 7.96 4.86 8.85 5.56 2.73 1.97 2.68 19.87%
P/NAPS 0.50 0.37 0.60 0.46 0.38 0.54 0.40 3.78%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 23/11/11 24/11/10 23/11/09 24/11/08 26/11/07 27/11/06 -
Price 1.28 0.84 1.22 0.92 0.32 0.62 0.59 -
P/RPS 0.29 0.25 0.37 0.34 0.14 0.35 0.35 -3.08%
P/EPS 4.05 9.42 4.25 3.68 10.53 62.00 93.65 -40.72%
EY 24.70 10.62 23.54 27.18 9.50 1.61 1.07 68.65%
DY 7.03 4.17 8.20 4.89 4.69 2.42 2.54 18.47%
P/NAPS 0.57 0.44 0.64 0.53 0.22 0.44 0.42 5.21%

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