[LIIHEN] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -2.83%
YoY- 62.91%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 260,692 218,850 173,180 150,289 137,531 103,200 91,755 19.00%
PBT 23,231 21,079 6,247 1,242 1,581 1,073 3,523 36.91%
Tax -5,657 -4,845 -785 133 -737 -407 -709 41.33%
NP 17,574 16,234 5,462 1,375 844 666 2,814 35.68%
-
NP to SH 17,574 16,234 5,462 1,375 844 666 2,814 35.68%
-
Tax Rate 24.35% 22.98% 12.57% -10.71% 46.62% 37.93% 20.12% -
Total Cost 243,118 202,616 167,718 148,914 136,687 102,534 88,941 18.23%
-
Net Worth 59,905 59,945 59,948 60,202 60,142 84,435 60,116 -0.05%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 5,996 5,096 892 1,800 901 3,593 1,198 30.77%
Div Payout % 34.12% 31.39% 16.33% 130.98% 106.87% 539.55% 42.58% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 59,905 59,945 59,948 60,202 60,142 84,435 60,116 -0.05%
NOSH 59,905 59,945 59,948 60,202 60,142 59,883 60,116 -0.05%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.74% 7.42% 3.15% 0.91% 0.61% 0.65% 3.07% -
ROE 29.34% 27.08% 9.11% 2.28% 1.40% 0.79% 4.68% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 435.17 365.08 288.88 249.64 228.67 172.34 152.63 19.06%
EPS 29.34 27.08 9.11 2.28 1.40 1.11 4.68 35.77%
DPS 10.00 8.50 1.50 3.00 1.50 6.00 1.99 30.85%
NAPS 1.00 1.00 1.00 1.00 1.00 1.41 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 60,202
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 48.19 40.45 32.01 27.78 25.42 19.08 16.96 19.00%
EPS 3.25 3.00 1.01 0.25 0.16 0.12 0.52 35.70%
DPS 1.11 0.94 0.16 0.33 0.17 0.66 0.22 30.94%
NAPS 0.1107 0.1108 0.1108 0.1113 0.1112 0.1561 0.1111 -0.06%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.15 0.96 0.45 0.64 0.58 0.61 2.23 -
P/RPS 0.26 0.26 0.16 0.26 0.25 0.35 1.46 -24.98%
P/EPS 3.92 3.54 4.94 28.02 41.33 54.85 47.64 -34.03%
EY 25.51 28.21 20.25 3.57 2.42 1.82 2.10 51.58%
DY 8.70 8.85 3.33 4.69 2.59 9.84 0.89 46.19%
P/NAPS 1.15 0.96 0.45 0.64 0.58 0.43 2.23 -10.44%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 23/02/09 25/02/08 26/02/07 27/02/06 28/02/05 -
Price 1.16 1.44 0.47 0.76 0.66 0.84 1.39 -
P/RPS 0.27 0.39 0.16 0.30 0.29 0.49 0.91 -18.32%
P/EPS 3.95 5.32 5.16 33.28 47.03 75.53 29.69 -28.53%
EY 25.29 18.81 19.39 3.01 2.13 1.32 3.37 39.90%
DY 8.62 5.90 3.19 3.95 2.27 7.14 1.43 34.88%
P/NAPS 1.16 1.44 0.47 0.76 0.66 0.60 1.39 -2.96%

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