[LIIHEN] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -79.25%
YoY- -66.25%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 79,428 84,638 61,863 54,693 40,667 43,603 36,273 13.94%
PBT 1,065 6,476 385 1,534 4,102 450 502 13.34%
Tax 1,327 -899 -51 -306 -463 326 314 27.12%
NP 2,392 5,577 334 1,228 3,639 776 816 19.61%
-
NP to SH 2,392 5,577 334 1,228 3,639 776 816 19.61%
-
Tax Rate -124.60% 13.88% 13.25% 19.95% 11.29% -72.44% -62.55% -
Total Cost 77,036 79,061 61,529 53,465 37,028 42,827 35,457 13.79%
-
Net Worth 134,693 120,310 59,905 59,945 59,948 60,202 60,142 14.36%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,800 1,799 1,497 2,697 - - - -
Div Payout % 75.25% 32.26% 448.40% 219.67% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 134,693 120,310 59,905 59,945 59,948 60,202 60,142 14.36%
NOSH 60,000 59,978 59,905 59,945 59,948 60,202 60,142 -0.03%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.01% 6.59% 0.54% 2.25% 8.95% 1.78% 2.25% -
ROE 1.78% 4.64% 0.56% 2.05% 6.07% 1.29% 1.36% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 132.38 141.11 103.27 91.24 67.84 72.43 60.31 13.98%
EPS 3.99 9.30 0.56 2.05 6.07 1.29 1.36 19.62%
DPS 3.00 3.00 2.50 4.50 0.00 0.00 0.00 -
NAPS 2.2449 2.0059 1.00 1.00 1.00 1.00 1.00 14.41%
Adjusted Per Share Value based on latest NOSH - 59,945
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.68 15.64 11.43 10.11 7.52 8.06 6.70 13.95%
EPS 0.44 1.03 0.06 0.23 0.67 0.14 0.15 19.62%
DPS 0.33 0.33 0.28 0.50 0.00 0.00 0.00 -
NAPS 0.249 0.2224 0.1107 0.1108 0.1108 0.1113 0.1112 14.36%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.30 0.83 1.15 0.96 0.45 0.64 0.58 -
P/RPS 0.98 0.59 1.11 1.05 0.66 0.88 0.96 0.34%
P/EPS 32.61 8.93 206.26 46.86 7.41 49.65 42.75 -4.40%
EY 3.07 11.20 0.48 2.13 13.49 2.01 2.34 4.62%
DY 2.31 3.61 2.17 4.69 0.00 0.00 0.00 -
P/NAPS 0.58 0.41 1.15 0.96 0.45 0.64 0.58 0.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 25/02/11 24/02/10 23/02/09 25/02/08 26/02/07 -
Price 1.28 0.85 1.16 1.44 0.47 0.76 0.66 -
P/RPS 0.97 0.60 1.12 1.58 0.69 1.05 1.09 -1.92%
P/EPS 32.11 9.14 208.06 70.29 7.74 58.96 48.64 -6.68%
EY 3.11 10.94 0.48 1.42 12.92 1.70 2.06 7.09%
DY 2.34 3.53 2.16 3.13 0.00 0.00 0.00 -
P/NAPS 0.57 0.42 1.16 1.44 0.47 0.76 0.66 -2.41%

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