[LIIHEN] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 199.62%
YoY- 363.27%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 164,157 107,463 43,030 173,180 132,513 77,560 31,323 201.41%
PBT 19,545 11,616 2,874 6,247 2,145 -1,014 -1,140 -
Tax -4,539 -2,527 -292 -785 -322 392 179 -
NP 15,006 9,089 2,582 5,462 1,823 -622 -961 -
-
NP to SH 15,006 9,089 2,582 5,462 1,823 -622 -961 -
-
Tax Rate 23.22% 21.75% 10.16% 12.57% 15.01% - - -
Total Cost 149,151 98,374 40,448 167,718 130,690 78,182 32,284 177.13%
-
Net Worth 104,928 96,511 92,411 89,853 86,052 83,359 84,279 15.71%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,699 2,399 - - 899 897 - -
Div Payout % 17.99% 26.40% - - 49.34% 0.00% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 104,928 96,511 92,411 89,853 86,052 83,359 84,279 15.71%
NOSH 59,999 59,993 60,046 60,022 59,967 59,807 60,062 -0.06%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.14% 8.46% 6.00% 3.15% 1.38% -0.80% -3.07% -
ROE 14.30% 9.42% 2.79% 6.08% 2.12% -0.75% -1.14% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 273.60 179.12 71.66 288.52 220.98 129.68 52.15 201.62%
EPS 25.01 15.15 4.30 9.10 3.04 -1.04 -1.60 -
DPS 4.50 4.00 0.00 0.00 1.50 1.50 0.00 -
NAPS 1.7488 1.6087 1.539 1.497 1.435 1.3938 1.4032 15.79%
Adjusted Per Share Value based on latest NOSH - 59,948
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 30.40 19.90 7.97 32.07 24.54 14.36 5.80 201.43%
EPS 2.78 1.68 0.48 1.01 0.34 -0.12 -0.18 -
DPS 0.50 0.44 0.00 0.00 0.17 0.17 0.00 -
NAPS 0.1943 0.1787 0.1711 0.1664 0.1594 0.1544 0.1561 15.69%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.81 0.55 0.46 0.45 0.55 0.51 0.62 -
P/RPS 0.30 0.31 0.64 0.16 0.25 0.39 1.19 -60.05%
P/EPS 3.24 3.63 10.70 4.95 18.09 -49.04 -38.75 -
EY 30.88 27.55 9.35 20.22 5.53 -2.04 -2.58 -
DY 5.56 7.27 0.00 0.00 2.73 2.94 0.00 -
P/NAPS 0.46 0.34 0.30 0.30 0.38 0.37 0.44 3.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 21/08/09 27/05/09 23/02/09 24/11/08 25/08/08 26/05/08 -
Price 0.92 0.59 0.47 0.47 0.32 0.50 0.58 -
P/RPS 0.34 0.33 0.66 0.16 0.14 0.39 1.11 -54.52%
P/EPS 3.68 3.89 10.93 5.16 10.53 -48.08 -36.25 -
EY 27.18 25.68 9.15 19.36 9.50 -2.08 -2.76 -
DY 4.89 6.78 0.00 0.00 4.69 3.00 0.00 -
P/NAPS 0.53 0.37 0.31 0.31 0.22 0.36 0.41 18.64%

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