[LIIHEN] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 227.96%
YoY- 269.12%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 203,083 157,585 142,351 124,790 94,393 85,305 90,545 14.39%
PBT 18,877 414 980 2,817 1,159 813 6,160 20.49%
Tax -3,704 276 204 -964 -657 728 -1,653 14.37%
NP 15,173 690 1,184 1,853 502 1,541 4,507 22.40%
-
NP to SH 15,173 690 1,184 1,853 502 1,541 4,507 22.40%
-
Tax Rate 19.62% -66.67% -20.82% 34.22% 56.69% -89.54% 26.83% -
Total Cost 187,910 156,895 141,167 122,937 93,891 83,764 86,038 13.89%
-
Net Worth 96,477 82,894 83,774 83,585 81,906 80,318 76,554 3.92%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 2,398 1,795 897 3,299 2,393 900 3,301 -5.18%
Div Payout % 15.81% 260.21% 75.81% 178.07% 476.86% 58.40% 73.26% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 96,477 82,894 83,774 83,585 81,906 80,318 76,554 3.92%
NOSH 59,972 59,473 59,838 60,133 59,785 59,939 60,000 -0.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.47% 0.44% 0.83% 1.48% 0.53% 1.81% 4.98% -
ROE 15.73% 0.83% 1.41% 2.22% 0.61% 1.92% 5.89% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 338.63 264.97 237.89 207.52 157.89 142.32 150.91 14.40%
EPS 25.30 1.16 1.98 3.08 0.84 2.57 7.51 22.41%
DPS 4.00 3.00 1.50 5.50 4.00 1.50 5.50 -5.16%
NAPS 1.6087 1.3938 1.40 1.39 1.37 1.34 1.2759 3.93%
Adjusted Per Share Value based on latest NOSH - 60,133
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 37.61 29.18 26.36 23.11 17.48 15.80 16.77 14.39%
EPS 2.81 0.13 0.22 0.34 0.09 0.29 0.83 22.51%
DPS 0.44 0.33 0.17 0.61 0.44 0.17 0.61 -5.29%
NAPS 0.1787 0.1535 0.1551 0.1548 0.1517 0.1487 0.1418 3.92%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.55 0.51 1.15 0.64 0.88 1.88 0.91 -
P/RPS 0.16 0.19 0.48 0.31 0.56 1.32 0.60 -19.75%
P/EPS 2.17 43.96 58.12 20.77 104.80 73.12 12.11 -24.89%
EY 46.00 2.27 1.72 4.81 0.95 1.37 8.25 33.12%
DY 7.27 5.88 1.30 8.59 4.55 0.80 6.05 3.10%
P/NAPS 0.34 0.37 0.82 0.46 0.64 1.40 0.71 -11.53%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 25/08/08 27/08/07 28/08/06 29/08/05 23/08/04 25/08/03 -
Price 0.59 0.50 0.98 0.57 0.79 3.14 1.16 -
P/RPS 0.17 0.19 0.41 0.27 0.50 2.21 0.77 -22.23%
P/EPS 2.33 43.10 49.53 18.50 94.09 122.13 15.44 -27.01%
EY 42.88 2.32 2.02 5.41 1.06 0.82 6.48 36.97%
DY 6.78 6.00 1.53 9.65 5.06 0.48 4.74 6.14%
P/NAPS 0.37 0.36 0.70 0.41 0.58 2.34 0.91 -13.91%

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