[LIIHEN] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -1.44%
YoY- 36.93%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 323,545 331,074 251,478 249,700 203,083 157,585 142,351 14.65%
PBT 23,316 24,511 10,320 27,565 18,877 414 980 69.51%
Tax -4,246 -6,168 -2,435 -6,789 -3,704 276 204 -
NP 19,070 18,343 7,885 20,776 15,173 690 1,184 58.84%
-
NP to SH 19,070 18,343 7,885 20,776 15,173 690 1,184 58.84%
-
Tax Rate 18.21% 25.16% 23.59% 24.63% 19.62% -66.67% -20.82% -
Total Cost 304,475 312,731 243,593 228,924 187,910 156,895 141,167 13.65%
-
Net Worth 139,403 128,622 114,451 113,424 96,477 82,894 83,774 8.84%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 7,500 5,398 4,196 5,997 2,398 1,795 897 42.42%
Div Payout % 39.33% 29.43% 53.22% 28.87% 15.81% 260.21% 75.81% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 139,403 128,622 114,451 113,424 96,477 82,894 83,774 8.84%
NOSH 60,000 59,972 60,063 59,999 59,972 59,473 59,838 0.04%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.89% 5.54% 3.14% 8.32% 7.47% 0.44% 0.83% -
ROE 13.68% 14.26% 6.89% 18.32% 15.73% 0.83% 1.41% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 539.03 552.05 418.68 416.17 338.63 264.97 237.89 14.59%
EPS 31.77 30.59 13.13 34.63 25.30 1.16 1.98 58.74%
DPS 12.50 9.00 7.00 10.00 4.00 3.00 1.50 42.34%
NAPS 2.3225 2.1447 1.9055 1.8904 1.6087 1.3938 1.40 8.79%
Adjusted Per Share Value based on latest NOSH - 59,999
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 59.80 61.20 46.48 46.15 37.54 29.13 26.31 14.65%
EPS 3.52 3.39 1.46 3.84 2.80 0.13 0.22 58.67%
DPS 1.39 1.00 0.78 1.11 0.44 0.33 0.17 41.89%
NAPS 0.2577 0.2377 0.2116 0.2097 0.1783 0.1532 0.1548 8.85%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.61 1.03 1.02 1.21 0.55 0.51 1.15 -
P/RPS 0.30 0.19 0.24 0.29 0.16 0.19 0.48 -7.52%
P/EPS 5.07 3.37 7.77 3.49 2.17 43.96 58.12 -33.37%
EY 19.73 29.70 12.87 28.62 46.00 2.27 1.72 50.12%
DY 7.76 8.74 6.86 8.26 7.27 5.88 1.30 34.64%
P/NAPS 0.69 0.48 0.54 0.64 0.34 0.37 0.82 -2.83%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 27/08/12 18/08/11 23/08/10 21/08/09 25/08/08 27/08/07 -
Price 1.87 1.30 0.81 1.39 0.59 0.50 0.98 -
P/RPS 0.35 0.24 0.19 0.33 0.17 0.19 0.41 -2.60%
P/EPS 5.89 4.25 6.17 4.01 2.33 43.10 49.53 -29.85%
EY 16.99 23.53 16.21 24.91 42.88 2.32 2.02 42.56%
DY 6.68 6.92 8.64 7.19 6.78 6.00 1.53 27.81%
P/NAPS 0.81 0.61 0.43 0.74 0.37 0.36 0.70 2.46%

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