[LIIHEN] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 44.47%
YoY- 75.74%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 60,516 56,694 54,953 36,422 35,814 27,926 26,495 14.75%
PBT 4,744 7,929 3,159 978 664 766 1,526 20.79%
Tax -1,135 -2,012 -714 -442 -359 -172 -262 27.66%
NP 3,609 5,917 2,445 536 305 594 1,264 19.09%
-
NP to SH 3,609 5,917 2,445 536 305 594 1,264 19.09%
-
Tax Rate 23.92% 25.38% 22.60% 45.19% 54.07% 22.45% 17.17% -
Total Cost 56,907 50,777 52,508 35,886 35,509 27,332 25,231 14.51%
-
Net Worth 113,641 104,945 85,994 84,856 84,323 82,799 81,471 5.70%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 1,798 2,700 898 - - 1,199 1,198 6.99%
Div Payout % 49.83% 45.64% 36.76% - - 202.02% 94.79% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 113,641 104,945 85,994 84,856 84,323 82,799 81,471 5.70%
NOSH 59,950 60,010 59,926 60,224 59,803 59,999 59,905 0.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.96% 10.44% 4.45% 1.47% 0.85% 2.13% 4.77% -
ROE 3.18% 5.64% 2.84% 0.63% 0.36% 0.72% 1.55% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 100.94 94.47 91.70 60.48 59.89 46.54 44.23 14.73%
EPS 6.02 9.86 4.08 0.89 0.51 0.99 2.11 19.08%
DPS 3.00 4.50 1.50 0.00 0.00 2.00 2.00 6.98%
NAPS 1.8956 1.7488 1.435 1.409 1.41 1.38 1.36 5.68%
Adjusted Per Share Value based on latest NOSH - 60,224
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 11.19 10.48 10.16 6.73 6.62 5.16 4.90 14.74%
EPS 0.67 1.09 0.45 0.10 0.06 0.11 0.23 19.49%
DPS 0.33 0.50 0.17 0.00 0.00 0.22 0.22 6.98%
NAPS 0.2101 0.194 0.159 0.1568 0.1559 0.153 0.1506 5.70%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.13 0.81 0.55 0.76 0.56 0.73 5.25 -
P/RPS 1.12 0.86 0.60 1.26 0.94 1.57 11.87 -32.51%
P/EPS 18.77 8.22 13.48 85.39 109.80 73.74 248.82 -34.98%
EY 5.33 12.17 7.42 1.17 0.91 1.36 0.40 53.94%
DY 2.65 5.56 2.73 0.00 0.00 2.74 0.38 38.20%
P/NAPS 0.60 0.46 0.38 0.54 0.40 0.53 3.86 -26.66%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 23/11/09 24/11/08 26/11/07 27/11/06 28/11/05 22/11/04 -
Price 1.22 0.92 0.32 0.62 0.59 0.68 1.65 -
P/RPS 1.21 0.97 0.35 1.03 0.99 1.46 3.73 -17.10%
P/EPS 20.27 9.33 7.84 69.66 115.69 68.69 78.20 -20.14%
EY 4.93 10.72 12.75 1.44 0.86 1.46 1.28 25.18%
DY 2.46 4.89 4.69 0.00 0.00 2.94 1.21 12.54%
P/NAPS 0.64 0.53 0.22 0.44 0.42 0.49 1.21 -10.06%

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