[LIIHEN] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -13.84%
YoY- -55.14%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 101,746 79,461 91,441 70,822 60,516 56,694 54,953 10.80%
PBT 7,620 6,948 10,351 3,000 4,744 7,929 3,159 15.79%
Tax -1,860 -1,724 -2,529 -1,381 -1,135 -2,012 -714 17.29%
NP 5,760 5,224 7,822 1,619 3,609 5,917 2,445 15.34%
-
NP to SH 5,760 5,224 7,822 1,619 3,609 5,917 2,445 15.34%
-
Tax Rate 24.41% 24.81% 24.43% 46.03% 23.92% 25.38% 22.60% -
Total Cost 95,986 74,237 83,619 69,203 56,907 50,777 52,508 10.57%
-
Net Worth 157,596 143,675 134,706 115,278 113,641 104,945 85,994 10.61%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 2,100 1,800 2,400 599 1,798 2,700 898 15.20%
Div Payout % 36.46% 34.46% 30.68% 37.04% 49.83% 45.64% 36.76% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 157,596 143,675 134,706 115,278 113,641 104,945 85,994 10.61%
NOSH 60,000 60,000 60,000 59,962 59,950 60,010 59,926 0.02%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 5.66% 6.57% 8.55% 2.29% 5.96% 10.44% 4.45% -
ROE 3.65% 3.64% 5.81% 1.40% 3.18% 5.64% 2.84% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 169.58 132.44 152.40 118.11 100.94 94.47 91.70 10.78%
EPS 9.60 8.71 13.04 2.70 6.02 9.86 4.08 15.32%
DPS 3.50 3.00 4.00 1.00 3.00 4.50 1.50 15.15%
NAPS 2.6266 2.3946 2.2451 1.9225 1.8956 1.7488 1.435 10.59%
Adjusted Per Share Value based on latest NOSH - 59,962
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 18.81 14.69 16.90 13.09 11.19 10.48 10.16 10.80%
EPS 1.06 0.97 1.45 0.30 0.67 1.09 0.45 15.34%
DPS 0.39 0.33 0.44 0.11 0.33 0.50 0.17 14.83%
NAPS 0.2913 0.2656 0.249 0.2131 0.2101 0.194 0.159 10.61%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.55 1.45 1.13 0.72 1.13 0.81 0.55 -
P/RPS 1.50 1.09 0.74 0.61 1.12 0.86 0.60 16.49%
P/EPS 26.56 16.65 8.67 26.67 18.77 8.22 13.48 11.96%
EY 3.76 6.00 11.54 3.75 5.33 12.17 7.42 -10.70%
DY 1.37 2.07 3.54 1.39 2.65 5.56 2.73 -10.85%
P/NAPS 0.97 0.61 0.50 0.37 0.60 0.46 0.38 16.89%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 26/11/13 26/11/12 23/11/11 24/11/10 23/11/09 24/11/08 -
Price 2.87 1.68 1.28 0.84 1.22 0.92 0.32 -
P/RPS 1.69 1.27 0.84 0.71 1.21 0.97 0.35 29.99%
P/EPS 29.90 19.30 9.82 31.11 20.27 9.33 7.84 24.98%
EY 3.34 5.18 10.18 3.21 4.93 10.72 12.75 -20.00%
DY 1.22 1.79 3.13 1.19 2.46 4.89 4.69 -20.09%
P/NAPS 1.09 0.70 0.57 0.44 0.64 0.53 0.22 30.55%

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