[LIIHEN] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -54.11%
YoY- 187.65%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 82,985 83,226 55,326 66,743 43,030 31,323 31,127 17.73%
PBT 8,218 6,196 2,821 9,684 2,874 -1,140 -572 -
Tax -1,961 -1,496 -758 -2,257 -292 179 264 -
NP 6,257 4,700 2,063 7,427 2,582 -961 -308 -
-
NP to SH 6,257 4,700 2,063 7,427 2,582 -961 -308 -
-
Tax Rate 23.86% 24.14% 26.87% 23.31% 10.16% - - -
Total Cost 76,728 78,526 53,263 59,316 40,448 32,284 31,435 16.01%
-
Net Worth 140,952 125,285 114,944 107,217 92,411 84,279 85,152 8.75%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 2,400 1,200 899 2,699 - - - -
Div Payout % 38.36% 25.54% 43.58% 36.35% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 140,952 125,285 114,944 107,217 92,411 84,279 85,152 8.75%
NOSH 60,000 60,025 59,941 59,991 60,046 60,062 60,392 -0.10%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.54% 5.65% 3.73% 11.13% 6.00% -3.07% -0.99% -
ROE 4.44% 3.75% 1.79% 6.93% 2.79% -1.14% -0.36% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 138.31 138.65 92.30 111.25 71.66 52.15 51.54 17.86%
EPS 10.43 7.83 3.44 12.38 4.30 -1.60 -0.51 -
DPS 4.00 2.00 1.50 4.50 0.00 0.00 0.00 -
NAPS 2.3492 2.0872 1.9176 1.7872 1.539 1.4032 1.41 8.87%
Adjusted Per Share Value based on latest NOSH - 59,991
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 15.34 15.38 10.23 12.34 7.95 5.79 5.75 17.75%
EPS 1.16 0.87 0.38 1.37 0.48 -0.18 -0.06 -
DPS 0.44 0.22 0.17 0.50 0.00 0.00 0.00 -
NAPS 0.2605 0.2316 0.2125 0.1982 0.1708 0.1558 0.1574 8.75%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.16 0.97 1.15 1.21 0.46 0.62 0.72 -
P/RPS 0.84 0.70 1.25 1.09 0.64 1.19 1.40 -8.15%
P/EPS 11.12 12.39 33.41 9.77 10.70 -38.75 -141.18 -
EY 8.99 8.07 2.99 10.23 9.35 -2.58 -0.71 -
DY 3.45 2.06 1.30 3.72 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.60 0.68 0.30 0.44 0.51 -0.66%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 28/05/12 24/05/11 24/05/10 27/05/09 26/05/08 28/05/07 -
Price 1.55 1.00 1.15 1.17 0.47 0.58 0.68 -
P/RPS 1.12 0.72 1.25 1.05 0.66 1.11 1.32 -2.69%
P/EPS 14.86 12.77 33.41 9.45 10.93 -36.25 -133.33 -
EY 6.73 7.83 2.99 10.58 9.15 -2.76 -0.75 -
DY 2.58 2.00 1.30 3.85 0.00 0.00 0.00 -
P/NAPS 0.66 0.48 0.60 0.65 0.31 0.41 0.48 5.44%

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