[LIIHEN] QoQ Annualized Quarter 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- 10.07%
YoY- 723.15%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 276,626 266,972 218,850 218,876 214,926 172,120 173,180 36.76%
PBT 36,190 38,736 21,033 26,060 23,232 11,496 6,247 223.60%
Tax -8,942 -9,028 -4,847 -6,052 -5,054 -1,168 -785 408.52%
NP 27,248 29,708 16,186 20,008 18,178 10,328 5,462 192.81%
-
NP to SH 27,248 29,708 16,186 20,008 18,178 10,328 5,462 192.81%
-
Tax Rate 24.71% 23.31% 23.04% 23.22% 21.75% 10.16% 12.57% -
Total Cost 249,378 237,264 202,664 198,868 196,748 161,792 167,718 30.36%
-
Net Worth 113,407 107,217 102,503 104,927 96,511 92,411 89,853 16.83%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,599 10,798 5,399 3,599 4,799 - - -
Div Payout % 24.22% 36.35% 33.36% 17.99% 26.40% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 113,407 107,217 102,503 104,927 96,511 92,411 89,853 16.83%
NOSH 59,991 59,991 59,999 59,999 59,993 60,046 60,022 -0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.85% 11.13% 7.40% 9.14% 8.46% 6.00% 3.15% -
ROE 24.03% 27.71% 15.79% 19.07% 18.84% 11.18% 6.08% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 461.11 445.01 364.75 364.79 358.25 286.64 288.52 36.81%
EPS 45.42 49.52 26.98 33.35 30.30 17.20 9.10 192.92%
DPS 11.00 18.00 9.00 6.00 8.00 0.00 0.00 -
NAPS 1.8904 1.7872 1.7084 1.7488 1.6087 1.539 1.497 16.87%
Adjusted Per Share Value based on latest NOSH - 60,010
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 51.23 49.44 40.53 40.53 39.80 31.87 32.07 36.76%
EPS 5.05 5.50 3.00 3.71 3.37 1.91 1.01 193.26%
DPS 1.22 2.00 1.00 0.67 0.89 0.00 0.00 -
NAPS 0.21 0.1986 0.1898 0.1943 0.1787 0.1711 0.1664 16.83%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.21 1.21 0.96 0.81 0.55 0.46 0.45 -
P/RPS 0.26 0.27 0.26 0.22 0.15 0.16 0.16 38.34%
P/EPS 2.66 2.44 3.56 2.43 1.82 2.67 4.95 -33.97%
EY 37.54 40.93 28.10 41.17 55.09 37.39 20.22 51.22%
DY 9.09 14.88 9.38 7.41 14.55 0.00 0.00 -
P/NAPS 0.64 0.68 0.56 0.46 0.34 0.30 0.30 65.94%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 24/05/10 24/02/10 23/11/09 21/08/09 27/05/09 23/02/09 -
Price 1.39 1.17 1.44 0.92 0.59 0.47 0.47 -
P/RPS 0.30 0.26 0.39 0.25 0.16 0.16 0.16 52.23%
P/EPS 3.06 2.36 5.34 2.76 1.95 2.73 5.16 -29.48%
EY 32.68 42.32 18.73 36.25 51.36 36.60 19.36 41.90%
DY 7.91 15.38 6.25 6.52 13.56 0.00 0.00 -
P/NAPS 0.74 0.65 0.84 0.53 0.37 0.31 0.31 78.89%

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