[LIIHEN] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -23.55%
YoY- 8.53%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 315,876 346,482 284,559 260,692 218,850 173,180 150,289 13.16%
PBT 24,516 26,452 14,668 23,224 21,033 6,247 1,047 69.06%
Tax -6,756 -5,089 -3,530 -5,657 -4,847 -785 132 -
NP 17,760 21,363 11,138 17,567 16,186 5,462 1,179 57.08%
-
NP to SH 17,760 21,423 11,138 17,567 16,186 5,462 1,179 57.08%
-
Tax Rate 27.56% 19.24% 24.07% 24.36% 23.04% 12.57% -12.61% -
Total Cost 298,116 325,119 273,421 243,125 202,664 167,718 149,110 12.22%
-
Net Worth 145,493 134,693 120,522 112,997 102,503 89,853 85,151 9.33%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 6,898 7,200 3,899 5,999 5,399 - - -
Div Payout % 38.84% 33.61% 35.01% 34.15% 33.36% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 145,493 134,693 120,522 112,997 102,503 89,853 85,151 9.33%
NOSH 59,989 60,000 59,994 59,996 59,999 60,022 60,050 -0.01%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.62% 6.17% 3.91% 6.74% 7.40% 3.15% 0.78% -
ROE 12.21% 15.90% 9.24% 15.55% 15.79% 6.08% 1.38% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 526.55 577.47 474.31 434.51 364.75 288.52 250.27 13.18%
EPS 29.54 35.71 18.56 29.28 26.98 9.10 1.97 56.96%
DPS 11.50 12.00 6.50 10.00 9.00 0.00 0.00 -
NAPS 2.4253 2.2449 2.0089 1.8834 1.7084 1.497 1.418 9.34%
Adjusted Per Share Value based on latest NOSH - 59,905
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 58.39 64.04 52.60 48.19 40.45 32.01 27.78 13.16%
EPS 3.28 3.96 2.06 3.25 2.99 1.01 0.22 56.81%
DPS 1.28 1.33 0.72 1.11 1.00 0.00 0.00 -
NAPS 0.2689 0.249 0.2228 0.2089 0.1895 0.1661 0.1574 9.32%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.61 1.30 0.83 1.15 0.96 0.45 0.64 -
P/RPS 0.31 0.23 0.17 0.26 0.26 0.16 0.26 2.97%
P/EPS 5.44 3.64 4.47 3.93 3.56 4.95 32.60 -25.78%
EY 18.39 27.47 22.37 25.46 28.10 20.22 3.07 34.72%
DY 7.14 9.23 7.83 8.70 9.38 0.00 0.00 -
P/NAPS 0.66 0.58 0.41 0.61 0.56 0.30 0.45 6.58%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 25/02/13 27/02/12 25/02/11 24/02/10 23/02/09 25/02/08 -
Price 1.88 1.28 0.85 1.16 1.44 0.47 0.76 -
P/RPS 0.36 0.22 0.18 0.27 0.39 0.16 0.30 3.08%
P/EPS 6.35 3.58 4.58 3.96 5.34 5.16 38.71 -25.99%
EY 15.75 27.89 21.84 25.24 18.73 19.36 2.58 35.15%
DY 6.12 9.38 7.65 8.62 6.25 0.00 0.00 -
P/NAPS 0.78 0.57 0.42 0.62 0.84 0.31 0.54 6.31%

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