[LIIHEN] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -4.61%
YoY- -68.94%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 351,228 332,904 284,559 266,560 258,198 221,304 260,692 22.00%
PBT 30,070 24,784 14,668 10,645 9,980 11,284 23,224 18.81%
Tax -7,776 -5,984 -3,530 -3,508 -2,498 -3,032 -5,657 23.65%
NP 22,294 18,800 11,138 7,137 7,482 8,252 17,567 17.23%
-
NP to SH 22,294 18,800 11,138 7,137 7,482 8,252 17,567 17.23%
-
Tax Rate 25.86% 24.14% 24.07% 32.95% 25.03% 26.87% 24.36% -
Total Cost 328,934 314,104 273,421 259,422 250,716 213,052 243,125 22.34%
-
Net Worth 128,670 125,285 120,522 115,371 114,238 114,944 112,997 9.05%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 5,999 4,802 3,899 2,800 2,997 3,596 5,999 0.00%
Div Payout % 26.91% 25.54% 35.01% 39.24% 40.06% 43.58% 34.15% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 128,670 125,285 120,522 115,371 114,238 114,944 112,997 9.05%
NOSH 59,994 60,025 59,994 60,011 59,951 59,941 59,996 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.35% 5.65% 3.91% 2.68% 2.90% 3.73% 6.74% -
ROE 17.33% 15.01% 9.24% 6.19% 6.55% 7.18% 15.55% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 585.43 554.60 474.31 444.18 430.68 369.20 434.51 22.01%
EPS 37.16 31.32 18.56 11.89 12.48 13.76 29.28 17.23%
DPS 10.00 8.00 6.50 4.67 5.00 6.00 10.00 0.00%
NAPS 2.1447 2.0872 2.0089 1.9225 1.9055 1.9176 1.8834 9.05%
Adjusted Per Share Value based on latest NOSH - 59,962
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 65.04 61.65 52.70 49.36 47.81 40.98 48.28 21.99%
EPS 4.13 3.48 2.06 1.32 1.39 1.53 3.25 17.33%
DPS 1.11 0.89 0.72 0.52 0.56 0.67 1.11 0.00%
NAPS 0.2383 0.232 0.2232 0.2137 0.2116 0.2129 0.2093 9.04%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.03 0.97 0.83 0.72 1.02 1.15 1.15 -
P/RPS 0.18 0.17 0.17 0.16 0.24 0.31 0.26 -21.75%
P/EPS 2.77 3.10 4.47 6.05 8.17 8.35 3.93 -20.81%
EY 36.08 32.29 22.37 16.52 12.24 11.97 25.46 26.19%
DY 9.71 8.25 7.83 6.48 4.90 5.22 8.70 7.60%
P/NAPS 0.48 0.46 0.41 0.37 0.54 0.60 0.61 -14.77%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 27/02/12 23/11/11 18/08/11 24/05/11 25/02/11 -
Price 1.30 1.00 0.85 0.84 0.81 1.15 1.16 -
P/RPS 0.22 0.18 0.18 0.19 0.19 0.31 0.27 -12.77%
P/EPS 3.50 3.19 4.58 7.06 6.49 8.35 3.96 -7.90%
EY 28.58 31.32 21.84 14.16 15.41 11.97 25.24 8.64%
DY 7.69 8.00 7.65 5.56 6.17 5.22 8.62 -7.33%
P/NAPS 0.61 0.48 0.42 0.44 0.43 0.60 0.62 -1.07%

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