[LIIHEN] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -8.92%
YoY- -69.71%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 97,857 69,691 92,388 73,773 71,570 64,433 46,237 13.30%
PBT 8,724 3,682 8,839 2,370 8,418 8,742 126 102.57%
Tax -2,272 -1,083 -2,392 -491 -2,214 -2,235 213 -
NP 6,452 2,599 6,447 1,879 6,204 6,507 339 63.36%
-
NP to SH 6,452 2,599 6,447 1,879 6,204 6,507 339 63.36%
-
Tax Rate 26.04% 29.41% 27.06% 20.72% 26.30% 25.57% -169.05% -
Total Cost 91,405 67,092 85,941 71,894 65,366 57,926 45,898 12.16%
-
Net Worth 153,930 139,349 128,622 114,451 113,424 96,477 82,894 10.86%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 2,100 900 1,799 600 3,299 2,398 892 15.33%
Div Payout % 32.55% 34.63% 27.91% 31.97% 53.19% 36.87% 263.16% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 153,930 139,349 128,622 114,451 113,424 96,477 82,894 10.86%
NOSH 60,000 60,000 59,972 60,063 59,999 59,972 59,473 0.14%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.59% 3.73% 6.98% 2.55% 8.67% 10.10% 0.73% -
ROE 4.19% 1.87% 5.01% 1.64% 5.47% 6.74% 0.41% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 163.10 116.15 154.05 122.82 119.28 107.44 77.74 13.13%
EPS 10.75 4.33 10.75 3.13 10.34 10.85 0.57 63.11%
DPS 3.50 1.50 3.00 1.00 5.50 4.00 1.50 15.15%
NAPS 2.5655 2.3225 2.1447 1.9055 1.8904 1.6087 1.3938 10.69%
Adjusted Per Share Value based on latest NOSH - 60,063
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 18.12 12.91 17.11 13.66 13.25 11.93 8.56 13.30%
EPS 1.19 0.48 1.19 0.35 1.15 1.21 0.06 64.48%
DPS 0.39 0.17 0.33 0.11 0.61 0.44 0.17 14.83%
NAPS 0.2851 0.2581 0.2382 0.2119 0.21 0.1787 0.1535 10.86%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.49 1.61 1.03 1.02 1.21 0.55 0.51 -
P/RPS 1.53 1.39 0.67 0.83 1.01 0.51 0.66 15.03%
P/EPS 23.16 37.17 9.58 32.61 11.70 5.07 89.47 -20.15%
EY 4.32 2.69 10.44 3.07 8.55 19.73 1.12 25.21%
DY 1.41 0.93 2.91 0.98 4.55 7.27 2.94 -11.52%
P/NAPS 0.97 0.69 0.48 0.54 0.64 0.34 0.37 17.41%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 23/08/13 27/08/12 18/08/11 23/08/10 21/08/09 25/08/08 -
Price 2.64 1.87 1.30 0.81 1.39 0.59 0.50 -
P/RPS 1.62 1.61 0.84 0.66 1.17 0.55 0.64 16.73%
P/EPS 24.55 43.17 12.09 25.89 13.44 5.44 87.72 -19.11%
EY 4.07 2.32 8.27 3.86 7.44 18.39 1.14 23.61%
DY 1.33 0.80 2.31 1.23 3.96 6.78 3.00 -12.67%
P/NAPS 1.03 0.81 0.61 0.43 0.74 0.37 0.36 19.13%

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