[LIIHEN] QoQ Cumulative 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- 43.09%
YoY- -68.94%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 175,614 83,226 284,559 199,920 129,099 55,326 260,692 -23.17%
PBT 15,035 6,196 14,668 7,984 4,990 2,821 23,224 -25.18%
Tax -3,888 -1,496 -3,530 -2,631 -1,249 -758 -5,657 -22.13%
NP 11,147 4,700 11,138 5,353 3,741 2,063 17,567 -26.17%
-
NP to SH 11,147 4,700 11,138 5,353 3,741 2,063 17,567 -26.17%
-
Tax Rate 25.86% 24.14% 24.07% 32.95% 25.03% 26.87% 24.36% -
Total Cost 164,467 78,526 273,421 194,567 125,358 53,263 243,125 -22.95%
-
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 2,999 1,200 3,899 2,100 1,498 899 5,999 -37.03%
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 8.66% 3.75% 9.24% 4.64% 3.27% 1.79% 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 292.72 138.65 474.31 333.14 215.34 92.30 434.51 -23.17%
EPS 18.58 7.83 18.56 8.92 6.24 3.44 29.28 -26.17%
DPS 5.00 2.00 6.50 3.50 2.50 1.50 10.00 -37.03%
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 32.52 15.41 52.70 37.02 23.91 10.25 48.28 -23.17%
EPS 2.06 0.87 2.06 0.99 0.69 0.38 3.25 -26.23%
DPS 0.56 0.22 0.72 0.39 0.28 0.17 1.11 -36.65%
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 0.35 0.70 0.17 0.22 0.47 1.25 0.26 21.93%
P/EPS 5.54 12.39 4.47 8.07 16.35 33.41 3.93 25.74%
EY 18.04 8.07 22.37 12.39 6.12 2.99 25.46 -20.53%
DY 4.85 2.06 7.83 4.86 2.45 1.30 8.70 -32.28%
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 0.44 0.72 0.18 0.25 0.38 1.25 0.27 38.52%
P/EPS 7.00 12.77 4.58 9.42 12.98 33.41 3.96 46.24%
EY 14.29 7.83 21.84 10.62 7.70 2.99 25.24 -31.58%
DY 3.85 2.00 7.65 4.17 3.09 1.30 8.62 -41.59%
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