[LIIHEN] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -46.04%
YoY- 26.73%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 218,850 173,180 150,289 137,531 103,200 91,755 85,421 16.95%
PBT 21,079 6,247 1,242 1,581 1,073 3,523 969 67.00%
Tax -4,845 -785 133 -737 -407 -709 232 -
NP 16,234 5,462 1,375 844 666 2,814 1,201 54.27%
-
NP to SH 16,234 5,462 1,375 844 666 2,814 1,201 54.27%
-
Tax Rate 22.98% 12.57% -10.71% 46.62% 37.93% 20.12% -23.94% -
Total Cost 202,616 167,718 148,914 136,687 102,534 88,941 84,220 15.74%
-
Net Worth 59,945 59,948 60,202 60,142 84,435 60,116 59,928 0.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 5,096 892 1,800 901 3,593 1,198 1,800 18.92%
Div Payout % 31.39% 16.33% 130.98% 106.87% 539.55% 42.58% 149.88% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 59,945 59,948 60,202 60,142 84,435 60,116 59,928 0.00%
NOSH 59,945 59,948 60,202 60,142 59,883 60,116 59,928 0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.42% 3.15% 0.91% 0.61% 0.65% 3.07% 1.41% -
ROE 27.08% 9.11% 2.28% 1.40% 0.79% 4.68% 2.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 365.08 288.88 249.64 228.67 172.34 152.63 142.54 16.95%
EPS 27.08 9.11 2.28 1.40 1.11 4.68 2.00 54.32%
DPS 8.50 1.50 3.00 1.50 6.00 1.99 3.00 18.93%
NAPS 1.00 1.00 1.00 1.00 1.41 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 60,142
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 40.45 32.01 27.78 25.42 19.08 16.96 15.79 16.95%
EPS 3.00 1.01 0.25 0.16 0.12 0.52 0.22 54.50%
DPS 0.94 0.16 0.33 0.17 0.66 0.22 0.33 19.04%
NAPS 0.1108 0.1108 0.1113 0.1112 0.1561 0.1111 0.1108 0.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.96 0.45 0.64 0.58 0.61 2.23 0.95 -
P/RPS 0.26 0.16 0.26 0.25 0.35 1.46 0.67 -14.58%
P/EPS 3.54 4.94 28.02 41.33 54.85 47.64 47.40 -35.08%
EY 28.21 20.25 3.57 2.42 1.82 2.10 2.11 53.99%
DY 8.85 3.33 4.69 2.59 9.84 0.89 3.16 18.70%
P/NAPS 0.96 0.45 0.64 0.58 0.43 2.23 0.95 0.17%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 23/02/09 25/02/08 26/02/07 27/02/06 28/02/05 25/02/04 -
Price 1.44 0.47 0.76 0.66 0.84 1.39 1.04 -
P/RPS 0.39 0.16 0.30 0.29 0.49 0.91 0.73 -9.91%
P/EPS 5.32 5.16 33.28 47.03 75.53 29.69 51.89 -31.56%
EY 18.81 19.39 3.01 2.13 1.32 3.37 1.93 46.10%
DY 5.90 3.19 3.95 2.27 7.14 1.43 2.89 12.61%
P/NAPS 1.44 0.47 0.76 0.66 0.60 1.39 1.04 5.56%

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