[LIIHEN] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -35.42%
YoY- -62.05%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 356,404 323,545 331,074 251,478 249,700 203,083 157,585 14.56%
PBT 32,136 23,316 24,511 10,320 27,565 18,877 414 106.46%
Tax -8,524 -4,246 -6,168 -2,435 -6,789 -3,704 276 -
NP 23,612 19,070 18,343 7,885 20,776 15,173 690 80.13%
-
NP to SH 23,612 19,070 18,343 7,885 20,776 15,173 690 80.13%
-
Tax Rate 26.52% 18.21% 25.16% 23.59% 24.63% 19.62% -66.67% -
Total Cost 332,792 304,475 312,731 243,593 228,924 187,910 156,895 13.34%
-
Net Worth 153,930 139,403 128,622 114,451 113,424 96,477 82,894 10.86%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 8,098 7,500 5,398 4,196 5,997 2,398 1,795 28.52%
Div Payout % 34.30% 39.33% 29.43% 53.22% 28.87% 15.81% 260.21% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 153,930 139,403 128,622 114,451 113,424 96,477 82,894 10.86%
NOSH 60,000 60,000 59,972 60,063 59,999 59,972 59,473 0.14%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.63% 5.89% 5.54% 3.14% 8.32% 7.47% 0.44% -
ROE 15.34% 13.68% 14.26% 6.89% 18.32% 15.73% 0.83% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 594.01 539.03 552.05 418.68 416.17 338.63 264.97 14.39%
EPS 39.35 31.77 30.59 13.13 34.63 25.30 1.16 79.87%
DPS 13.50 12.50 9.00 7.00 10.00 4.00 3.00 28.47%
NAPS 2.5655 2.3225 2.1447 1.9055 1.8904 1.6087 1.3938 10.69%
Adjusted Per Share Value based on latest NOSH - 60,063
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 65.88 59.80 61.20 46.48 46.15 37.54 29.13 14.56%
EPS 4.36 3.52 3.39 1.46 3.84 2.80 0.13 79.53%
DPS 1.50 1.39 1.00 0.78 1.11 0.44 0.33 28.69%
NAPS 0.2845 0.2577 0.2377 0.2116 0.2097 0.1783 0.1532 10.86%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.49 1.61 1.03 1.02 1.21 0.55 0.51 -
P/RPS 0.42 0.30 0.19 0.24 0.29 0.16 0.19 14.12%
P/EPS 6.33 5.07 3.37 7.77 3.49 2.17 43.96 -27.59%
EY 15.80 19.73 29.70 12.87 28.62 46.00 2.27 38.15%
DY 5.42 7.76 8.74 6.86 8.26 7.27 5.88 -1.34%
P/NAPS 0.97 0.69 0.48 0.54 0.64 0.34 0.37 17.41%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 23/08/13 27/08/12 18/08/11 23/08/10 21/08/09 25/08/08 -
Price 2.64 1.87 1.30 0.81 1.39 0.59 0.50 -
P/RPS 0.44 0.35 0.24 0.19 0.33 0.17 0.19 15.01%
P/EPS 6.71 5.89 4.25 6.17 4.01 2.33 43.10 -26.64%
EY 14.91 16.99 23.53 16.21 24.91 42.88 2.32 36.33%
DY 5.11 6.68 6.92 8.64 7.19 6.78 6.00 -2.63%
P/NAPS 1.03 0.81 0.61 0.43 0.74 0.37 0.36 19.13%

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