[LIIHEN] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 19.51%
YoY- -9.53%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 253,522 204,824 176,116 142,959 132,678 95,824 89,664 18.90%
PBT 24,380 23,647 2,595 1,294 2,715 399 2,087 50.60%
Tax -5,912 -5,002 4 121 -1,151 -567 400 -
NP 18,468 18,645 2,599 1,415 1,564 -168 2,487 39.65%
-
NP to SH 18,468 18,645 2,599 1,415 1,564 -168 2,487 39.65%
-
Tax Rate 24.25% 21.15% -0.15% -9.35% 42.39% 142.11% -19.17% -
Total Cost 235,054 186,179 173,517 141,544 131,114 95,992 87,177 17.96%
-
Net Worth 113,641 104,945 85,994 84,856 84,323 82,799 81,471 5.70%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 7,196 2,398 892 1,800 2,099 2,395 1,198 34.80%
Div Payout % 38.97% 12.87% 34.32% 127.28% 134.25% 0.00% 48.17% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 113,641 104,945 85,994 84,856 84,323 82,799 81,471 5.70%
NOSH 59,950 60,010 59,926 60,224 59,803 59,999 59,905 0.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.28% 9.10% 1.48% 0.99% 1.18% -0.18% 2.77% -
ROE 16.25% 17.77% 3.02% 1.67% 1.85% -0.20% 3.05% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 422.89 341.32 293.89 237.38 221.86 159.71 149.68 18.88%
EPS 30.81 31.07 4.34 2.35 2.62 -0.28 4.15 39.65%
DPS 12.00 4.00 1.50 3.00 3.50 4.00 2.00 34.78%
NAPS 1.8956 1.7488 1.435 1.409 1.41 1.38 1.36 5.68%
Adjusted Per Share Value based on latest NOSH - 60,224
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 46.95 37.93 32.61 26.47 24.57 17.75 16.60 18.91%
EPS 3.42 3.45 0.48 0.26 0.29 -0.03 0.46 39.68%
DPS 1.33 0.44 0.17 0.33 0.39 0.44 0.22 34.95%
NAPS 0.2104 0.1943 0.1592 0.1571 0.1562 0.1533 0.1509 5.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.13 0.81 0.55 0.76 0.56 0.73 5.25 -
P/RPS 0.27 0.24 0.19 0.32 0.25 0.46 3.51 -34.77%
P/EPS 3.67 2.61 12.68 32.35 21.41 -260.71 126.46 -44.54%
EY 27.26 38.36 7.89 3.09 4.67 -0.38 0.79 80.38%
DY 10.62 4.94 2.73 3.95 6.25 5.48 0.38 74.15%
P/NAPS 0.60 0.46 0.38 0.54 0.40 0.53 3.86 -26.66%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 23/11/09 24/11/08 26/11/07 27/11/06 28/11/05 22/11/04 -
Price 1.22 0.92 0.32 0.62 0.59 0.68 1.65 -
P/RPS 0.29 0.27 0.11 0.26 0.27 0.43 1.10 -19.91%
P/EPS 3.96 2.96 7.38 26.39 22.56 -242.86 39.74 -31.89%
EY 25.25 33.77 13.55 3.79 4.43 -0.41 2.52 46.80%
DY 9.84 4.35 4.69 4.84 5.93 5.88 1.21 41.78%
P/NAPS 0.64 0.53 0.22 0.44 0.42 0.49 1.21 -10.06%

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