[LIIHEN] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -9.33%
YoY- -72.54%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 386,408 305,352 351,228 258,198 276,626 214,926 155,120 16.42%
PBT 39,036 23,800 30,070 9,980 36,190 23,232 -2,028 -
Tax -9,622 -6,088 -7,776 -2,498 -8,942 -5,054 784 -
NP 29,414 17,712 22,294 7,482 27,248 18,178 -1,244 -
-
NP to SH 29,414 17,712 22,294 7,482 27,248 18,178 -1,244 -
-
Tax Rate 24.65% 25.58% 25.86% 25.03% 24.71% 21.75% - -
Total Cost 356,994 287,640 328,934 250,716 249,378 196,748 156,364 14.74%
-
Net Worth 153,930 139,349 128,670 114,238 113,407 96,511 83,359 10.75%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 9,000 6,600 5,999 2,997 6,599 4,799 1,794 30.82%
Div Payout % 30.60% 37.26% 26.91% 40.06% 24.22% 26.40% 0.00% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 153,930 139,349 128,670 114,238 113,407 96,511 83,359 10.75%
NOSH 60,000 60,000 59,994 59,951 59,991 59,993 59,807 0.05%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 7.61% 5.80% 6.35% 2.90% 9.85% 8.46% -0.80% -
ROE 19.11% 12.71% 17.33% 6.55% 24.03% 18.84% -1.49% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 644.01 508.92 585.43 430.68 461.11 358.25 259.36 16.35%
EPS 49.02 29.52 37.16 12.48 45.42 30.30 -2.08 -
DPS 15.00 11.00 10.00 5.00 11.00 8.00 3.00 30.75%
NAPS 2.5655 2.3225 2.1447 1.9055 1.8904 1.6087 1.3938 10.69%
Adjusted Per Share Value based on latest NOSH - 60,063
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 71.42 56.44 64.92 47.73 51.13 39.73 28.67 16.42%
EPS 5.44 3.27 4.12 1.38 5.04 3.36 -0.23 -
DPS 1.66 1.22 1.11 0.55 1.22 0.89 0.33 30.88%
NAPS 0.2845 0.2576 0.2378 0.2112 0.2096 0.1784 0.1541 10.75%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.49 1.61 1.03 1.02 1.21 0.55 0.51 -
P/RPS 0.39 0.32 0.18 0.24 0.26 0.15 0.20 11.76%
P/EPS 5.08 5.45 2.77 8.17 2.66 1.82 -24.52 -
EY 19.69 18.34 36.08 12.24 37.54 55.09 -4.08 -
DY 6.02 6.83 9.71 4.90 9.09 14.55 5.88 0.39%
P/NAPS 0.97 0.69 0.48 0.54 0.64 0.34 0.37 17.41%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 23/08/13 27/08/12 18/08/11 23/08/10 21/08/09 25/08/08 -
Price 2.64 1.87 1.30 0.81 1.39 0.59 0.50 -
P/RPS 0.41 0.37 0.22 0.19 0.30 0.16 0.19 13.67%
P/EPS 5.39 6.33 3.50 6.49 3.06 1.95 -24.04 -
EY 18.57 15.79 28.58 15.41 32.68 51.36 -4.16 -
DY 5.68 5.88 7.69 6.17 7.91 13.56 6.00 -0.90%
P/NAPS 1.03 0.81 0.61 0.43 0.74 0.37 0.36 19.13%

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