[LIIHEN] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 276.67%
YoY- 83.67%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 261,784 253,522 204,824 176,116 142,959 132,678 95,824 18.22%
PBT 8,576 24,380 23,647 2,595 1,294 2,715 399 66.70%
Tax -2,681 -5,912 -5,002 4 121 -1,151 -567 29.53%
NP 5,895 18,468 18,645 2,599 1,415 1,564 -168 -
-
NP to SH 5,895 18,468 18,645 2,599 1,415 1,564 -168 -
-
Tax Rate 31.26% 24.25% 21.15% -0.15% -9.35% 42.39% 142.11% -
Total Cost 255,889 235,054 186,179 173,517 141,544 131,114 95,992 17.74%
-
Net Worth 115,278 113,641 104,945 85,994 84,856 84,323 82,799 5.66%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 3,597 7,196 2,398 892 1,800 2,099 2,395 7.01%
Div Payout % 61.02% 38.97% 12.87% 34.32% 127.28% 134.25% 0.00% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 115,278 113,641 104,945 85,994 84,856 84,323 82,799 5.66%
NOSH 59,962 59,950 60,010 59,926 60,224 59,803 59,999 -0.01%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 2.25% 7.28% 9.10% 1.48% 0.99% 1.18% -0.18% -
ROE 5.11% 16.25% 17.77% 3.02% 1.67% 1.85% -0.20% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 436.58 422.89 341.32 293.89 237.38 221.86 159.71 18.23%
EPS 9.83 30.81 31.07 4.34 2.35 2.62 -0.28 -
DPS 6.00 12.00 4.00 1.50 3.00 3.50 4.00 6.98%
NAPS 1.9225 1.8956 1.7488 1.435 1.409 1.41 1.38 5.67%
Adjusted Per Share Value based on latest NOSH - 59,926
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 48.39 46.86 37.86 32.55 26.42 24.52 17.71 18.22%
EPS 1.09 3.41 3.45 0.48 0.26 0.29 -0.03 -
DPS 0.66 1.33 0.44 0.16 0.33 0.39 0.44 6.98%
NAPS 0.2131 0.2101 0.194 0.159 0.1568 0.1559 0.153 5.67%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.72 1.13 0.81 0.55 0.76 0.56 0.73 -
P/RPS 0.16 0.27 0.24 0.19 0.32 0.25 0.46 -16.13%
P/EPS 7.32 3.67 2.61 12.68 32.35 21.41 -260.71 -
EY 13.65 27.26 38.36 7.89 3.09 4.67 -0.38 -
DY 8.33 10.62 4.94 2.73 3.95 6.25 5.48 7.22%
P/NAPS 0.37 0.60 0.46 0.38 0.54 0.40 0.53 -5.81%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 24/11/10 23/11/09 24/11/08 26/11/07 27/11/06 28/11/05 -
Price 0.84 1.22 0.92 0.32 0.62 0.59 0.68 -
P/RPS 0.19 0.29 0.27 0.11 0.26 0.27 0.43 -12.72%
P/EPS 8.54 3.96 2.96 7.38 26.39 22.56 -242.86 -
EY 11.70 25.25 33.77 13.55 3.79 4.43 -0.41 -
DY 7.14 9.84 4.35 4.69 4.84 5.93 5.88 3.28%
P/NAPS 0.44 0.64 0.53 0.22 0.44 0.42 0.49 -1.77%

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