[LIIHEN] YoY 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 346,482 284,559 260,692 218,850 173,180 150,289 137,532 16.63%
PBT 26,452 14,668 23,224 21,033 6,247 1,047 1,447 62.23%
Tax -5,089 -3,530 -5,657 -4,847 -785 132 -575 43.77%
NP 21,363 11,138 17,567 16,186 5,462 1,179 872 70.33%
-
NP to SH 21,423 11,138 17,567 16,186 5,462 1,179 872 70.41%
-
Tax Rate 19.24% 24.07% 24.36% 23.04% 12.57% -12.61% 39.74% -
Total Cost 325,119 273,421 243,125 202,664 167,718 149,110 136,660 15.52%
-
Net Worth 134,693 120,522 112,997 102,503 89,853 85,151 84,928 7.98%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 7,200 3,899 5,999 5,399 - - - -
Div Payout % 33.61% 35.01% 34.15% 33.36% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 134,693 120,522 112,997 102,503 89,853 85,151 84,928 7.98%
NOSH 60,000 59,994 59,996 59,999 60,022 60,050 60,075 -0.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.17% 3.91% 6.74% 7.40% 3.15% 0.78% 0.63% -
ROE 15.90% 9.24% 15.55% 15.79% 6.08% 1.38% 1.03% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 577.47 474.31 434.51 364.75 288.52 250.27 228.93 16.65%
EPS 35.71 18.56 29.28 26.98 9.10 1.97 1.45 70.48%
DPS 12.00 6.50 10.00 9.00 0.00 0.00 0.00 -
NAPS 2.2449 2.0089 1.8834 1.7084 1.497 1.418 1.4137 8.00%
Adjusted Per Share Value based on latest NOSH - 59,945
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 64.16 52.70 48.28 40.53 32.07 27.83 25.47 16.63%
EPS 3.97 2.06 3.25 3.00 1.01 0.22 0.16 70.69%
DPS 1.33 0.72 1.11 1.00 0.00 0.00 0.00 -
NAPS 0.2494 0.2232 0.2093 0.1898 0.1664 0.1577 0.1573 7.97%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.30 0.83 1.15 0.96 0.45 0.64 0.58 -
P/RPS 0.23 0.17 0.26 0.26 0.16 0.26 0.25 -1.37%
P/EPS 3.64 4.47 3.93 3.56 4.95 32.60 39.96 -32.89%
EY 27.47 22.37 25.46 28.10 20.22 3.07 2.50 49.04%
DY 9.23 7.83 8.70 9.38 0.00 0.00 0.00 -
P/NAPS 0.58 0.41 0.61 0.56 0.30 0.45 0.41 5.94%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 25/02/11 24/02/10 23/02/09 25/02/08 26/02/07 -
Price 1.28 0.85 1.16 1.44 0.47 0.76 0.66 -
P/RPS 0.22 0.18 0.27 0.39 0.16 0.30 0.29 -4.49%
P/EPS 3.58 4.58 3.96 5.34 5.16 38.71 45.47 -34.50%
EY 27.89 21.84 25.24 18.73 19.36 2.58 2.20 52.64%
DY 9.38 7.65 8.62 6.25 0.00 0.00 0.00 -
P/NAPS 0.57 0.42 0.62 0.84 0.31 0.54 0.47 3.26%

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