[LIIHEN] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -8.28%
YoY- 49.9%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 305,352 351,228 258,198 276,626 214,926 155,120 140,528 13.79%
PBT 23,800 30,070 9,980 36,190 23,232 -2,028 -372 -
Tax -6,088 -7,776 -2,498 -8,942 -5,054 784 498 -
NP 17,712 22,294 7,482 27,248 18,178 -1,244 126 127.85%
-
NP to SH 17,712 22,294 7,482 27,248 18,178 -1,244 126 127.85%
-
Tax Rate 25.58% 25.86% 25.03% 24.71% 21.75% - - -
Total Cost 287,640 328,934 250,716 249,378 196,748 156,364 140,402 12.68%
-
Net Worth 139,349 128,670 114,238 113,407 96,511 83,359 80,181 9.63%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 6,600 5,999 2,997 6,599 4,799 1,794 1,718 25.12%
Div Payout % 37.26% 26.91% 40.06% 24.22% 26.40% 0.00% 1,363.64% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 139,349 128,670 114,238 113,407 96,511 83,359 80,181 9.63%
NOSH 60,000 59,994 59,951 59,991 59,993 59,807 57,272 0.77%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.80% 6.35% 2.90% 9.85% 8.46% -0.80% 0.09% -
ROE 12.71% 17.33% 6.55% 24.03% 18.84% -1.49% 0.16% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 508.92 585.43 430.68 461.11 358.25 259.36 245.37 12.91%
EPS 29.52 37.16 12.48 45.42 30.30 -2.08 0.22 126.09%
DPS 11.00 10.00 5.00 11.00 8.00 3.00 3.00 24.15%
NAPS 2.3225 2.1447 1.9055 1.8904 1.6087 1.3938 1.40 8.79%
Adjusted Per Share Value based on latest NOSH - 59,999
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 56.55 65.04 47.81 51.23 39.80 28.73 26.02 13.79%
EPS 3.28 4.13 1.39 5.05 3.37 -0.23 0.02 133.77%
DPS 1.22 1.11 0.56 1.22 0.89 0.33 0.32 24.96%
NAPS 0.2581 0.2383 0.2116 0.21 0.1787 0.1544 0.1485 9.64%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.61 1.03 1.02 1.21 0.55 0.51 1.15 -
P/RPS 0.32 0.18 0.24 0.26 0.15 0.20 0.47 -6.20%
P/EPS 5.45 2.77 8.17 2.66 1.82 -24.52 522.73 -53.22%
EY 18.34 36.08 12.24 37.54 55.09 -4.08 0.19 114.02%
DY 6.83 9.71 4.90 9.09 14.55 5.88 2.61 17.37%
P/NAPS 0.69 0.48 0.54 0.64 0.34 0.37 0.82 -2.83%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 27/08/12 18/08/11 23/08/10 21/08/09 25/08/08 27/08/07 -
Price 1.87 1.30 0.81 1.39 0.59 0.50 0.98 -
P/RPS 0.37 0.22 0.19 0.30 0.16 0.19 0.40 -1.28%
P/EPS 6.33 3.50 6.49 3.06 1.95 -24.04 445.45 -50.75%
EY 15.79 28.58 15.41 32.68 51.36 -4.16 0.22 103.72%
DY 5.88 7.69 6.17 7.91 13.56 6.00 3.06 11.48%
P/NAPS 0.81 0.61 0.43 0.74 0.37 0.36 0.70 2.46%

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