[LIIHEN] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -23.55%
YoY- 8.53%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 266,560 258,198 221,304 260,692 265,104 276,626 266,972 -0.10%
PBT 10,645 9,980 11,284 23,224 30,452 36,190 38,736 -57.69%
Tax -3,508 -2,498 -3,032 -5,657 -7,474 -8,942 -9,028 -46.72%
NP 7,137 7,482 8,252 17,567 22,977 27,248 29,708 -61.32%
-
NP to SH 7,137 7,482 8,252 17,567 22,977 27,248 29,708 -61.32%
-
Tax Rate 32.95% 25.03% 26.87% 24.36% 24.54% 24.71% 23.31% -
Total Cost 259,422 250,716 213,052 243,125 242,126 249,378 237,264 6.12%
-
Net Worth 115,371 114,238 114,944 112,997 113,742 113,407 107,217 5.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,800 2,997 3,596 5,999 8,000 6,599 10,798 -59.30%
Div Payout % 39.24% 40.06% 43.58% 34.15% 34.82% 24.22% 36.35% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 115,371 114,238 114,944 112,997 113,742 113,407 107,217 5.00%
NOSH 60,011 59,951 59,941 59,996 60,003 59,991 59,991 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.68% 2.90% 3.73% 6.74% 8.67% 9.85% 11.13% -
ROE 6.19% 6.55% 7.18% 15.55% 20.20% 24.03% 27.71% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 444.18 430.68 369.20 434.51 441.81 461.11 445.01 -0.12%
EPS 11.89 12.48 13.76 29.28 38.29 45.42 49.52 -61.33%
DPS 4.67 5.00 6.00 10.00 13.33 11.00 18.00 -59.28%
NAPS 1.9225 1.9055 1.9176 1.8834 1.8956 1.8904 1.7872 4.98%
Adjusted Per Share Value based on latest NOSH - 59,905
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 49.36 47.81 40.98 48.28 49.09 51.23 49.44 -0.10%
EPS 1.32 1.39 1.53 3.25 4.26 5.05 5.50 -61.34%
DPS 0.52 0.56 0.67 1.11 1.48 1.22 2.00 -59.23%
NAPS 0.2137 0.2116 0.2129 0.2093 0.2106 0.21 0.1986 5.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.72 1.02 1.15 1.15 1.13 1.21 1.21 -
P/RPS 0.16 0.24 0.31 0.26 0.26 0.26 0.27 -29.42%
P/EPS 6.05 8.17 8.35 3.93 2.95 2.66 2.44 83.09%
EY 16.52 12.24 11.97 25.46 33.89 37.54 40.93 -45.35%
DY 6.48 4.90 5.22 8.70 11.80 9.09 14.88 -42.51%
P/NAPS 0.37 0.54 0.60 0.61 0.60 0.64 0.68 -33.32%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 18/08/11 24/05/11 25/02/11 24/11/10 23/08/10 24/05/10 -
Price 0.84 0.81 1.15 1.16 1.22 1.39 1.17 -
P/RPS 0.19 0.19 0.31 0.27 0.28 0.30 0.26 -18.85%
P/EPS 7.06 6.49 8.35 3.96 3.19 3.06 2.36 107.47%
EY 14.16 15.41 11.97 25.24 31.39 32.68 42.32 -51.77%
DY 5.56 6.17 5.22 8.62 10.93 7.91 15.38 -49.22%
P/NAPS 0.44 0.43 0.60 0.62 0.64 0.74 0.65 -22.88%

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