[LIIHEN] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 621.24%
YoY- 356.16%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 70,822 60,516 56,694 54,953 36,422 35,814 27,926 16.76%
PBT 3,000 4,744 7,929 3,159 978 664 766 25.53%
Tax -1,381 -1,135 -2,012 -714 -442 -359 -172 41.48%
NP 1,619 3,609 5,917 2,445 536 305 594 18.17%
-
NP to SH 1,619 3,609 5,917 2,445 536 305 594 18.17%
-
Tax Rate 46.03% 23.92% 25.38% 22.60% 45.19% 54.07% 22.45% -
Total Cost 69,203 56,907 50,777 52,508 35,886 35,509 27,332 16.73%
-
Net Worth 115,278 113,641 104,945 85,994 84,856 84,323 82,799 5.66%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 599 1,798 2,700 898 - - 1,199 -10.91%
Div Payout % 37.04% 49.83% 45.64% 36.76% - - 202.02% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 115,278 113,641 104,945 85,994 84,856 84,323 82,799 5.66%
NOSH 59,962 59,950 60,010 59,926 60,224 59,803 59,999 -0.01%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 2.29% 5.96% 10.44% 4.45% 1.47% 0.85% 2.13% -
ROE 1.40% 3.18% 5.64% 2.84% 0.63% 0.36% 0.72% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 118.11 100.94 94.47 91.70 60.48 59.89 46.54 16.78%
EPS 2.70 6.02 9.86 4.08 0.89 0.51 0.99 18.19%
DPS 1.00 3.00 4.50 1.50 0.00 0.00 2.00 -10.90%
NAPS 1.9225 1.8956 1.7488 1.435 1.409 1.41 1.38 5.67%
Adjusted Per Share Value based on latest NOSH - 59,926
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 13.12 11.21 10.50 10.18 6.74 6.63 5.17 16.78%
EPS 0.30 0.67 1.10 0.45 0.10 0.06 0.11 18.19%
DPS 0.11 0.33 0.50 0.17 0.00 0.00 0.22 -10.90%
NAPS 0.2135 0.2104 0.1943 0.1592 0.1571 0.1562 0.1533 5.67%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.72 1.13 0.81 0.55 0.76 0.56 0.73 -
P/RPS 0.61 1.12 0.86 0.60 1.26 0.94 1.57 -14.57%
P/EPS 26.67 18.77 8.22 13.48 85.39 109.80 73.74 -15.58%
EY 3.75 5.33 12.17 7.42 1.17 0.91 1.36 18.40%
DY 1.39 2.65 5.56 2.73 0.00 0.00 2.74 -10.69%
P/NAPS 0.37 0.60 0.46 0.38 0.54 0.40 0.53 -5.81%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 24/11/10 23/11/09 24/11/08 26/11/07 27/11/06 28/11/05 -
Price 0.84 1.22 0.92 0.32 0.62 0.59 0.68 -
P/RPS 0.71 1.21 0.97 0.35 1.03 0.99 1.46 -11.31%
P/EPS 31.11 20.27 9.33 7.84 69.66 115.69 68.69 -12.36%
EY 3.21 4.93 10.72 12.75 1.44 0.86 1.46 14.02%
DY 1.19 2.46 4.89 4.69 0.00 0.00 2.94 -13.98%
P/NAPS 0.44 0.64 0.53 0.22 0.44 0.42 0.49 -1.77%

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