[LIIHEN] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 22.88%
YoY- 617.39%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 351,693 261,784 253,522 204,824 176,116 142,959 132,678 17.62%
PBT 31,862 8,576 24,380 23,647 2,595 1,294 2,715 50.69%
Tax -7,316 -2,681 -5,912 -5,002 4 121 -1,151 36.06%
NP 24,546 5,895 18,468 18,645 2,599 1,415 1,564 58.16%
-
NP to SH 24,546 5,895 18,468 18,645 2,599 1,415 1,564 58.16%
-
Tax Rate 22.96% 31.26% 24.25% 21.15% -0.15% -9.35% 42.39% -
Total Cost 327,147 255,889 235,054 186,179 173,517 141,544 131,114 16.44%
-
Net Worth 134,706 115,278 113,641 104,945 85,994 84,856 84,323 8.11%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 7,199 3,597 7,196 2,398 892 1,800 2,099 22.78%
Div Payout % 29.33% 61.02% 38.97% 12.87% 34.32% 127.28% 134.25% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 134,706 115,278 113,641 104,945 85,994 84,856 84,323 8.11%
NOSH 60,000 59,962 59,950 60,010 59,926 60,224 59,803 0.05%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.98% 2.25% 7.28% 9.10% 1.48% 0.99% 1.18% -
ROE 18.22% 5.11% 16.25% 17.77% 3.02% 1.67% 1.85% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 586.16 436.58 422.89 341.32 293.89 237.38 221.86 17.55%
EPS 40.91 9.83 30.81 31.07 4.34 2.35 2.62 58.03%
DPS 12.00 6.00 12.00 4.00 1.50 3.00 3.50 22.77%
NAPS 2.2451 1.9225 1.8956 1.7488 1.435 1.409 1.41 8.05%
Adjusted Per Share Value based on latest NOSH - 60,010
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 65.01 48.39 46.86 37.86 32.55 26.42 24.52 17.62%
EPS 4.54 1.09 3.41 3.45 0.48 0.26 0.29 58.09%
DPS 1.33 0.66 1.33 0.44 0.16 0.33 0.39 22.66%
NAPS 0.249 0.2131 0.2101 0.194 0.159 0.1568 0.1559 8.10%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.13 0.72 1.13 0.81 0.55 0.76 0.56 -
P/RPS 0.19 0.16 0.27 0.24 0.19 0.32 0.25 -4.46%
P/EPS 2.76 7.32 3.67 2.61 12.68 32.35 21.41 -28.90%
EY 36.20 13.65 27.26 38.36 7.89 3.09 4.67 40.63%
DY 10.62 8.33 10.62 4.94 2.73 3.95 6.25 9.22%
P/NAPS 0.50 0.37 0.60 0.46 0.38 0.54 0.40 3.78%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 23/11/11 24/11/10 23/11/09 24/11/08 26/11/07 27/11/06 -
Price 1.28 0.84 1.22 0.92 0.32 0.62 0.59 -
P/RPS 0.22 0.19 0.29 0.27 0.11 0.26 0.27 -3.35%
P/EPS 3.13 8.54 3.96 2.96 7.38 26.39 22.56 -28.02%
EY 31.96 11.70 25.25 33.77 13.55 3.79 4.43 38.96%
DY 9.38 7.14 9.84 4.35 4.69 4.84 5.93 7.93%
P/NAPS 0.57 0.44 0.64 0.53 0.22 0.44 0.42 5.21%

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