[LIIHEN] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 220.45%
YoY- -17.74%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 71,570 64,433 46,237 39,137 35,625 23,816 23,048 20.77%
PBT 8,418 8,742 126 386 928 -647 1,497 33.33%
Tax -2,214 -2,235 213 -15 -477 -190 -514 27.54%
NP 6,204 6,507 339 371 451 -837 983 35.92%
-
NP to SH 6,204 6,507 339 371 451 -837 983 35.92%
-
Tax Rate 26.30% 25.57% -169.05% 3.89% 51.40% - 34.34% -
Total Cost 65,366 57,926 45,898 38,766 35,174 24,653 22,065 19.83%
-
Net Worth 113,424 96,477 82,894 83,774 83,585 81,906 80,318 5.91%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 3,299 2,398 892 897 901 - 1,198 18.38%
Div Payout % 53.19% 36.87% 263.16% 241.94% 200.00% - 121.95% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 113,424 96,477 82,894 83,774 83,585 81,906 80,318 5.91%
NOSH 59,999 59,972 59,473 59,838 60,133 59,785 59,939 0.01%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.67% 10.10% 0.73% 0.95% 1.27% -3.51% 4.27% -
ROE 5.47% 6.74% 0.41% 0.44% 0.54% -1.02% 1.22% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 119.28 107.44 77.74 65.40 59.24 39.84 38.45 20.75%
EPS 10.34 10.85 0.57 0.62 0.75 -1.40 1.64 35.89%
DPS 5.50 4.00 1.50 1.50 1.50 0.00 2.00 18.35%
NAPS 1.8904 1.6087 1.3938 1.40 1.39 1.37 1.34 5.90%
Adjusted Per Share Value based on latest NOSH - 59,838
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 13.25 11.93 8.56 7.25 6.60 4.41 4.27 20.76%
EPS 1.15 1.21 0.06 0.07 0.08 -0.16 0.18 36.19%
DPS 0.61 0.44 0.17 0.17 0.17 0.00 0.22 18.51%
NAPS 0.21 0.1787 0.1535 0.1551 0.1548 0.1517 0.1487 5.91%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.21 0.55 0.51 1.15 0.64 0.88 1.88 -
P/RPS 1.01 0.51 0.66 1.76 1.08 2.21 4.89 -23.10%
P/EPS 11.70 5.07 89.47 185.48 85.33 -62.86 114.63 -31.62%
EY 8.55 19.73 1.12 0.54 1.17 -1.59 0.87 46.32%
DY 4.55 7.27 2.94 1.30 2.34 0.00 1.06 27.46%
P/NAPS 0.64 0.34 0.37 0.82 0.46 0.64 1.40 -12.22%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 21/08/09 25/08/08 27/08/07 28/08/06 29/08/05 23/08/04 -
Price 1.39 0.59 0.50 0.98 0.57 0.79 3.14 -
P/RPS 1.17 0.55 0.64 1.50 0.96 1.98 8.17 -27.65%
P/EPS 13.44 5.44 87.72 158.06 76.00 -56.43 191.46 -35.75%
EY 7.44 18.39 1.14 0.63 1.32 -1.77 0.52 55.77%
DY 3.96 6.78 3.00 1.53 2.63 0.00 0.64 35.47%
P/NAPS 0.74 0.37 0.36 0.70 0.41 0.58 2.34 -17.45%

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