[LIIHEN] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 152.01%
YoY- 1819.47%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 92,388 73,773 71,570 64,433 46,237 39,137 35,625 17.19%
PBT 8,839 2,370 8,418 8,742 126 386 928 45.54%
Tax -2,392 -491 -2,214 -2,235 213 -15 -477 30.79%
NP 6,447 1,879 6,204 6,507 339 371 451 55.72%
-
NP to SH 6,447 1,879 6,204 6,507 339 371 451 55.72%
-
Tax Rate 27.06% 20.72% 26.30% 25.57% -169.05% 3.89% 51.40% -
Total Cost 85,941 71,894 65,366 57,926 45,898 38,766 35,174 16.03%
-
Net Worth 128,622 114,451 113,424 96,477 82,894 83,774 83,585 7.44%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 1,799 600 3,299 2,398 892 897 901 12.20%
Div Payout % 27.91% 31.97% 53.19% 36.87% 263.16% 241.94% 200.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 128,622 114,451 113,424 96,477 82,894 83,774 83,585 7.44%
NOSH 59,972 60,063 59,999 59,972 59,473 59,838 60,133 -0.04%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.98% 2.55% 8.67% 10.10% 0.73% 0.95% 1.27% -
ROE 5.01% 1.64% 5.47% 6.74% 0.41% 0.44% 0.54% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 154.05 122.82 119.28 107.44 77.74 65.40 59.24 17.24%
EPS 10.75 3.13 10.34 10.85 0.57 0.62 0.75 55.79%
DPS 3.00 1.00 5.50 4.00 1.50 1.50 1.50 12.23%
NAPS 2.1447 1.9055 1.8904 1.6087 1.3938 1.40 1.39 7.48%
Adjusted Per Share Value based on latest NOSH - 59,972
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 17.11 13.66 13.25 11.93 8.56 7.25 6.60 17.18%
EPS 1.19 0.35 1.15 1.21 0.06 0.07 0.08 56.75%
DPS 0.33 0.11 0.61 0.44 0.17 0.17 0.17 11.67%
NAPS 0.2382 0.2119 0.21 0.1787 0.1535 0.1551 0.1548 7.44%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.03 1.02 1.21 0.55 0.51 1.15 0.64 -
P/RPS 0.67 0.83 1.01 0.51 0.66 1.76 1.08 -7.64%
P/EPS 9.58 32.61 11.70 5.07 89.47 185.48 85.33 -30.52%
EY 10.44 3.07 8.55 19.73 1.12 0.54 1.17 43.97%
DY 2.91 0.98 4.55 7.27 2.94 1.30 2.34 3.69%
P/NAPS 0.48 0.54 0.64 0.34 0.37 0.82 0.46 0.71%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 18/08/11 23/08/10 21/08/09 25/08/08 27/08/07 28/08/06 -
Price 1.30 0.81 1.39 0.59 0.50 0.98 0.57 -
P/RPS 0.84 0.66 1.17 0.55 0.64 1.50 0.96 -2.19%
P/EPS 12.09 25.89 13.44 5.44 87.72 158.06 76.00 -26.36%
EY 8.27 3.86 7.44 18.39 1.14 0.63 1.32 35.73%
DY 2.31 1.23 3.96 6.78 3.00 1.53 2.63 -2.13%
P/NAPS 0.61 0.43 0.74 0.37 0.36 0.70 0.41 6.83%

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