[LIIHEN] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 73.02%
YoY- 23.51%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 218,850 173,180 150,289 137,532 103,200 91,756 85,421 16.95%
PBT 21,033 6,247 1,047 1,447 1,113 3,603 969 66.93%
Tax -4,847 -785 132 -575 -407 -709 232 -
NP 16,186 5,462 1,179 872 706 2,894 1,201 54.20%
-
NP to SH 16,186 5,462 1,179 872 706 2,894 1,201 54.20%
-
Tax Rate 23.04% 12.57% -12.61% 39.74% 36.57% 19.68% -23.94% -
Total Cost 202,664 167,718 149,110 136,660 102,494 88,862 84,220 15.74%
-
Net Worth 102,503 89,853 85,151 84,928 84,831 84,567 80,449 4.11%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 5,399 - - - 1,203 1,199 900 34.75%
Div Payout % 33.36% - - - 170.44% 41.45% 74.98% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 102,503 89,853 85,151 84,928 84,831 84,567 80,449 4.11%
NOSH 59,999 60,022 60,050 60,075 60,163 59,977 60,036 -0.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.40% 3.15% 0.78% 0.63% 0.68% 3.15% 1.41% -
ROE 15.79% 6.08% 1.38% 1.03% 0.83% 3.42% 1.49% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 364.75 288.52 250.27 228.93 171.53 152.98 142.28 16.97%
EPS 26.98 9.10 1.97 1.45 1.18 4.82 2.00 54.22%
DPS 9.00 0.00 0.00 0.00 2.00 2.00 1.50 34.76%
NAPS 1.7084 1.497 1.418 1.4137 1.41 1.41 1.34 4.12%
Adjusted Per Share Value based on latest NOSH - 60,142
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 40.53 32.07 27.83 25.47 19.11 16.99 15.82 16.95%
EPS 3.00 1.01 0.22 0.16 0.13 0.54 0.22 54.50%
DPS 1.00 0.00 0.00 0.00 0.22 0.22 0.17 34.32%
NAPS 0.1898 0.1664 0.1577 0.1573 0.1571 0.1566 0.149 4.11%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.96 0.45 0.64 0.58 0.61 2.23 0.95 -
P/RPS 0.26 0.16 0.26 0.25 0.36 1.46 0.67 -14.58%
P/EPS 3.56 4.95 32.60 39.96 51.98 46.22 47.49 -35.04%
EY 28.10 20.22 3.07 2.50 1.92 2.16 2.11 53.89%
DY 9.38 0.00 0.00 0.00 3.28 0.90 1.58 34.52%
P/NAPS 0.56 0.30 0.45 0.41 0.43 1.58 0.71 -3.87%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 23/02/09 25/02/08 26/02/07 27/02/06 28/02/05 25/02/04 -
Price 1.44 0.47 0.76 0.66 0.84 1.39 1.04 -
P/RPS 0.39 0.16 0.30 0.29 0.49 0.91 0.73 -9.91%
P/EPS 5.34 5.16 38.71 45.47 71.58 28.81 51.99 -31.54%
EY 18.73 19.36 2.58 2.20 1.40 3.47 1.92 46.12%
DY 6.25 0.00 0.00 0.00 2.38 1.44 1.44 27.68%
P/NAPS 0.84 0.31 0.54 0.47 0.60 0.99 0.78 1.24%

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