[LIIHEN] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -9.07%
YoY- 142.0%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 91,441 70,822 60,516 56,694 54,953 36,422 35,814 16.89%
PBT 10,351 3,000 4,744 7,929 3,159 978 664 57.98%
Tax -2,529 -1,381 -1,135 -2,012 -714 -442 -359 38.41%
NP 7,822 1,619 3,609 5,917 2,445 536 305 71.64%
-
NP to SH 7,822 1,619 3,609 5,917 2,445 536 305 71.64%
-
Tax Rate 24.43% 46.03% 23.92% 25.38% 22.60% 45.19% 54.07% -
Total Cost 83,619 69,203 56,907 50,777 52,508 35,886 35,509 15.32%
-
Net Worth 134,706 115,278 113,641 104,945 85,994 84,856 84,323 8.11%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 2,400 599 1,798 2,700 898 - - -
Div Payout % 30.68% 37.04% 49.83% 45.64% 36.76% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 134,706 115,278 113,641 104,945 85,994 84,856 84,323 8.11%
NOSH 60,000 59,962 59,950 60,010 59,926 60,224 59,803 0.05%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.55% 2.29% 5.96% 10.44% 4.45% 1.47% 0.85% -
ROE 5.81% 1.40% 3.18% 5.64% 2.84% 0.63% 0.36% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 152.40 118.11 100.94 94.47 91.70 60.48 59.89 16.82%
EPS 13.04 2.70 6.02 9.86 4.08 0.89 0.51 71.55%
DPS 4.00 1.00 3.00 4.50 1.50 0.00 0.00 -
NAPS 2.2451 1.9225 1.8956 1.7488 1.435 1.409 1.41 8.05%
Adjusted Per Share Value based on latest NOSH - 60,010
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 16.93 13.12 11.21 10.50 10.18 6.74 6.63 16.89%
EPS 1.45 0.30 0.67 1.10 0.45 0.10 0.06 69.95%
DPS 0.44 0.11 0.33 0.50 0.17 0.00 0.00 -
NAPS 0.2495 0.2135 0.2104 0.1943 0.1592 0.1571 0.1562 8.11%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.13 0.72 1.13 0.81 0.55 0.76 0.56 -
P/RPS 0.74 0.61 1.12 0.86 0.60 1.26 0.94 -3.90%
P/EPS 8.67 26.67 18.77 8.22 13.48 85.39 109.80 -34.47%
EY 11.54 3.75 5.33 12.17 7.42 1.17 0.91 52.64%
DY 3.54 1.39 2.65 5.56 2.73 0.00 0.00 -
P/NAPS 0.50 0.37 0.60 0.46 0.38 0.54 0.40 3.78%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 23/11/11 24/11/10 23/11/09 24/11/08 26/11/07 27/11/06 -
Price 1.28 0.84 1.22 0.92 0.32 0.62 0.59 -
P/RPS 0.84 0.71 1.21 0.97 0.35 1.03 0.99 -2.69%
P/EPS 9.82 31.11 20.27 9.33 7.84 69.66 115.69 -33.68%
EY 10.18 3.21 4.93 10.72 12.75 1.44 0.86 50.90%
DY 3.13 1.19 2.46 4.89 4.69 0.00 0.00 -
P/NAPS 0.57 0.44 0.64 0.53 0.22 0.44 0.42 5.21%

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