[LIIHEN] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 26.49%
YoY- 14.84%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 232,137 267,054 199,920 198,828 164,157 132,513 106,687 13.82%
PBT 18,848 25,387 7,984 22,839 19,545 2,145 794 69.44%
Tax -4,768 -6,416 -2,631 -5,606 -4,539 -322 -193 70.57%
NP 14,080 18,971 5,353 17,233 15,006 1,823 601 69.07%
-
NP to SH 14,080 18,971 5,353 17,233 15,006 1,823 601 69.07%
-
Tax Rate 25.30% 25.27% 32.95% 24.55% 23.22% 15.01% 24.31% -
Total Cost 218,057 248,083 194,567 181,595 149,151 130,690 106,086 12.74%
-
Net Worth 143,675 134,706 115,371 113,742 104,928 86,052 84,680 9.20%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 5,100 5,400 2,100 6,000 2,699 899 901 33.46%
Div Payout % 36.22% 28.46% 39.24% 34.82% 17.99% 49.34% 150.00% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 143,675 134,706 115,371 113,742 104,928 86,052 84,680 9.20%
NOSH 60,000 60,000 60,011 60,003 59,999 59,967 60,100 -0.02%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.07% 7.10% 2.68% 8.67% 9.14% 1.38% 0.56% -
ROE 9.80% 14.08% 4.64% 15.15% 14.30% 2.12% 0.71% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 386.90 445.09 333.14 331.36 273.60 220.98 177.52 13.85%
EPS 23.47 31.62 8.92 28.72 25.01 3.04 1.00 69.12%
DPS 8.50 9.00 3.50 10.00 4.50 1.50 1.50 33.48%
NAPS 2.3946 2.2451 1.9225 1.8956 1.7488 1.435 1.409 9.23%
Adjusted Per Share Value based on latest NOSH - 59,950
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 42.99 49.45 37.02 36.82 30.40 24.54 19.76 13.81%
EPS 2.61 3.51 0.99 3.19 2.78 0.34 0.11 69.43%
DPS 0.94 1.00 0.39 1.11 0.50 0.17 0.17 32.94%
NAPS 0.2661 0.2495 0.2137 0.2106 0.1943 0.1594 0.1568 9.20%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.45 1.13 0.72 1.13 0.81 0.55 0.76 -
P/RPS 0.37 0.25 0.22 0.34 0.30 0.25 0.43 -2.47%
P/EPS 6.18 3.57 8.07 3.93 3.24 18.09 76.00 -34.15%
EY 16.18 27.98 12.39 25.42 30.88 5.53 1.32 51.78%
DY 5.86 7.96 4.86 8.85 5.56 2.73 1.97 19.90%
P/NAPS 0.61 0.50 0.37 0.60 0.46 0.38 0.54 2.05%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 26/11/12 23/11/11 24/11/10 23/11/09 24/11/08 26/11/07 -
Price 1.68 1.28 0.84 1.22 0.92 0.32 0.62 -
P/RPS 0.43 0.29 0.25 0.37 0.34 0.14 0.35 3.48%
P/EPS 7.16 4.05 9.42 4.25 3.68 10.53 62.00 -30.19%
EY 13.97 24.70 10.62 23.54 27.18 9.50 1.61 43.30%
DY 5.06 7.03 4.17 8.20 4.89 4.69 2.42 13.06%
P/NAPS 0.70 0.57 0.44 0.64 0.53 0.22 0.44 8.03%

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