[LIIHEN] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 26.49%
YoY- 14.84%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 129,099 55,326 260,692 198,828 138,313 66,743 218,850 -29.73%
PBT 4,990 2,821 23,224 22,839 18,095 9,684 21,033 -61.77%
Tax -1,249 -758 -5,657 -5,606 -4,471 -2,257 -4,847 -59.60%
NP 3,741 2,063 17,567 17,233 13,624 7,427 16,186 -62.43%
-
NP to SH 3,741 2,063 17,567 17,233 13,624 7,427 16,186 -62.43%
-
Tax Rate 25.03% 26.87% 24.36% 24.55% 24.71% 23.31% 23.04% -
Total Cost 125,358 53,263 243,125 181,595 124,689 59,316 202,664 -27.46%
-
Net Worth 114,238 114,944 112,997 113,742 113,407 107,217 102,503 7.51%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 1,498 899 5,999 6,000 3,299 2,699 5,399 -57.55%
Div Payout % 40.06% 43.58% 34.15% 34.82% 24.22% 36.35% 33.36% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 114,238 114,944 112,997 113,742 113,407 107,217 102,503 7.51%
NOSH 59,951 59,941 59,996 60,003 59,991 59,991 59,999 -0.05%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.90% 3.73% 6.74% 8.67% 9.85% 11.13% 7.40% -
ROE 3.27% 1.79% 15.55% 15.15% 12.01% 6.93% 15.79% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 215.34 92.30 434.51 331.36 230.56 111.25 364.75 -29.69%
EPS 6.24 3.44 29.28 28.72 22.71 12.38 26.98 -62.42%
DPS 2.50 1.50 10.00 10.00 5.50 4.50 9.00 -57.52%
NAPS 1.9055 1.9176 1.8834 1.8956 1.8904 1.7872 1.7084 7.57%
Adjusted Per Share Value based on latest NOSH - 59,950
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 23.91 10.25 48.28 36.82 25.61 12.36 40.53 -29.72%
EPS 0.69 0.38 3.25 3.19 2.52 1.38 3.00 -62.56%
DPS 0.28 0.17 1.11 1.11 0.61 0.50 1.00 -57.30%
NAPS 0.2116 0.2129 0.2093 0.2106 0.21 0.1986 0.1898 7.53%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.02 1.15 1.15 1.13 1.21 1.21 0.96 -
P/RPS 0.47 1.25 0.26 0.34 0.52 1.09 0.26 48.55%
P/EPS 16.35 33.41 3.93 3.93 5.33 9.77 3.56 177.07%
EY 6.12 2.99 25.46 25.42 18.77 10.23 28.10 -63.90%
DY 2.45 1.30 8.70 8.85 4.55 3.72 9.38 -59.23%
P/NAPS 0.54 0.60 0.61 0.60 0.64 0.68 0.56 -2.40%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 24/05/11 25/02/11 24/11/10 23/08/10 24/05/10 24/02/10 -
Price 0.81 1.15 1.16 1.22 1.39 1.17 1.44 -
P/RPS 0.38 1.25 0.27 0.37 0.60 1.05 0.39 -1.72%
P/EPS 12.98 33.41 3.96 4.25 6.12 9.45 5.34 81.07%
EY 7.70 2.99 25.24 23.54 16.34 10.58 18.73 -44.80%
DY 3.09 1.30 8.62 8.20 3.96 3.85 6.25 -37.55%
P/NAPS 0.43 0.60 0.62 0.64 0.74 0.65 0.84 -36.08%

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