[LIIHEN] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -6.33%
YoY- -36.1%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 249,700 203,083 157,585 142,351 124,790 94,393 85,305 19.59%
PBT 27,565 18,877 414 980 2,817 1,159 813 79.85%
Tax -6,789 -3,704 276 204 -964 -657 728 -
NP 20,776 15,173 690 1,184 1,853 502 1,541 54.24%
-
NP to SH 20,776 15,173 690 1,184 1,853 502 1,541 54.24%
-
Tax Rate 24.63% 19.62% -66.67% -20.82% 34.22% 56.69% -89.54% -
Total Cost 228,924 187,910 156,895 141,167 122,937 93,891 83,764 18.23%
-
Net Worth 113,424 96,477 82,894 83,774 83,585 81,906 80,318 5.91%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 5,997 2,398 1,795 897 3,299 2,393 900 37.15%
Div Payout % 28.87% 15.81% 260.21% 75.81% 178.07% 476.86% 58.40% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 113,424 96,477 82,894 83,774 83,585 81,906 80,318 5.91%
NOSH 59,999 59,972 59,473 59,838 60,133 59,785 59,939 0.01%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.32% 7.47% 0.44% 0.83% 1.48% 0.53% 1.81% -
ROE 18.32% 15.73% 0.83% 1.41% 2.22% 0.61% 1.92% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 416.17 338.63 264.97 237.89 207.52 157.89 142.32 19.57%
EPS 34.63 25.30 1.16 1.98 3.08 0.84 2.57 54.22%
DPS 10.00 4.00 3.00 1.50 5.50 4.00 1.50 37.16%
NAPS 1.8904 1.6087 1.3938 1.40 1.39 1.37 1.34 5.90%
Adjusted Per Share Value based on latest NOSH - 59,838
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 46.24 37.61 29.18 26.36 23.11 17.48 15.80 19.58%
EPS 3.85 2.81 0.13 0.22 0.34 0.09 0.29 53.84%
DPS 1.11 0.44 0.33 0.17 0.61 0.44 0.17 36.69%
NAPS 0.21 0.1787 0.1535 0.1551 0.1548 0.1517 0.1487 5.91%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.21 0.55 0.51 1.15 0.64 0.88 1.88 -
P/RPS 0.29 0.16 0.19 0.48 0.31 0.56 1.32 -22.31%
P/EPS 3.49 2.17 43.96 58.12 20.77 104.80 73.12 -39.75%
EY 28.62 46.00 2.27 1.72 4.81 0.95 1.37 65.91%
DY 8.26 7.27 5.88 1.30 8.59 4.55 0.80 47.53%
P/NAPS 0.64 0.34 0.37 0.82 0.46 0.64 1.40 -12.22%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 21/08/09 25/08/08 27/08/07 28/08/06 29/08/05 23/08/04 -
Price 1.39 0.59 0.50 0.98 0.57 0.79 3.14 -
P/RPS 0.33 0.17 0.19 0.41 0.27 0.50 2.21 -27.15%
P/EPS 4.01 2.33 43.10 49.53 18.50 94.09 122.13 -43.39%
EY 24.91 42.88 2.32 2.02 5.41 1.06 0.82 76.59%
DY 7.19 6.78 6.00 1.53 9.65 5.06 0.48 56.97%
P/NAPS 0.74 0.37 0.36 0.70 0.41 0.58 2.34 -17.45%

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