[LIIHEN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 7.86%
YoY- 196.34%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 198,828 138,313 66,743 218,850 164,157 107,463 43,030 177.16%
PBT 22,839 18,095 9,684 21,033 19,545 11,616 2,874 297.72%
Tax -5,606 -4,471 -2,257 -4,847 -4,539 -2,527 -292 615.70%
NP 17,233 13,624 7,427 16,186 15,006 9,089 2,582 254.08%
-
NP to SH 17,233 13,624 7,427 16,186 15,006 9,089 2,582 254.08%
-
Tax Rate 24.55% 24.71% 23.31% 23.04% 23.22% 21.75% 10.16% -
Total Cost 181,595 124,689 59,316 202,664 149,151 98,374 40,448 171.89%
-
Net Worth 113,742 113,407 107,217 102,503 104,928 96,511 92,411 14.83%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,000 3,299 2,699 5,399 2,699 2,399 - -
Div Payout % 34.82% 24.22% 36.35% 33.36% 17.99% 26.40% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 113,742 113,407 107,217 102,503 104,928 96,511 92,411 14.83%
NOSH 60,003 59,991 59,991 59,999 59,999 59,993 60,046 -0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.67% 9.85% 11.13% 7.40% 9.14% 8.46% 6.00% -
ROE 15.15% 12.01% 6.93% 15.79% 14.30% 9.42% 2.79% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 331.36 230.56 111.25 364.75 273.60 179.12 71.66 177.29%
EPS 28.72 22.71 12.38 26.98 25.01 15.15 4.30 254.24%
DPS 10.00 5.50 4.50 9.00 4.50 4.00 0.00 -
NAPS 1.8956 1.8904 1.7872 1.7084 1.7488 1.6087 1.539 14.89%
Adjusted Per Share Value based on latest NOSH - 59,945
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 36.82 25.61 12.36 40.53 30.40 19.90 7.97 177.12%
EPS 3.19 2.52 1.38 3.00 2.78 1.68 0.48 253.07%
DPS 1.11 0.61 0.50 1.00 0.50 0.44 0.00 -
NAPS 0.2106 0.21 0.1986 0.1898 0.1943 0.1787 0.1711 14.83%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.13 1.21 1.21 0.96 0.81 0.55 0.46 -
P/RPS 0.34 0.52 1.09 0.26 0.30 0.31 0.64 -34.38%
P/EPS 3.93 5.33 9.77 3.56 3.24 3.63 10.70 -48.68%
EY 25.42 18.77 10.23 28.10 30.88 27.55 9.35 94.67%
DY 8.85 4.55 3.72 9.38 5.56 7.27 0.00 -
P/NAPS 0.60 0.64 0.68 0.56 0.46 0.34 0.30 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 23/08/10 24/05/10 24/02/10 23/11/09 21/08/09 27/05/09 -
Price 1.22 1.39 1.17 1.44 0.92 0.59 0.47 -
P/RPS 0.37 0.60 1.05 0.39 0.34 0.33 0.66 -31.98%
P/EPS 4.25 6.12 9.45 5.34 3.68 3.89 10.93 -46.69%
EY 23.54 16.34 10.58 18.73 27.18 25.68 9.15 87.64%
DY 8.20 3.96 3.85 6.25 4.89 6.78 0.00 -
P/NAPS 0.64 0.74 0.65 0.84 0.53 0.37 0.31 62.06%

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