[LIIHEN] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -4.43%
YoY- -41.72%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 251,478 249,700 203,083 157,585 142,351 124,790 94,393 17.73%
PBT 10,320 27,565 18,877 414 980 2,817 1,159 43.94%
Tax -2,435 -6,789 -3,704 276 204 -964 -657 24.38%
NP 7,885 20,776 15,173 690 1,184 1,853 502 58.21%
-
NP to SH 7,885 20,776 15,173 690 1,184 1,853 502 58.21%
-
Tax Rate 23.59% 24.63% 19.62% -66.67% -20.82% 34.22% 56.69% -
Total Cost 243,593 228,924 187,910 156,895 141,167 122,937 93,891 17.21%
-
Net Worth 114,451 113,424 96,477 82,894 83,774 83,585 81,906 5.73%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 4,196 5,997 2,398 1,795 897 3,299 2,393 9.80%
Div Payout % 53.22% 28.87% 15.81% 260.21% 75.81% 178.07% 476.86% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 114,451 113,424 96,477 82,894 83,774 83,585 81,906 5.73%
NOSH 60,063 59,999 59,972 59,473 59,838 60,133 59,785 0.07%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 3.14% 8.32% 7.47% 0.44% 0.83% 1.48% 0.53% -
ROE 6.89% 18.32% 15.73% 0.83% 1.41% 2.22% 0.61% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 418.68 416.17 338.63 264.97 237.89 207.52 157.89 17.64%
EPS 13.13 34.63 25.30 1.16 1.98 3.08 0.84 58.09%
DPS 7.00 10.00 4.00 3.00 1.50 5.50 4.00 9.77%
NAPS 1.9055 1.8904 1.6087 1.3938 1.40 1.39 1.37 5.65%
Adjusted Per Share Value based on latest NOSH - 59,473
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 46.57 46.24 37.61 29.18 26.36 23.11 17.48 17.73%
EPS 1.46 3.85 2.81 0.13 0.22 0.34 0.09 59.07%
DPS 0.78 1.11 0.44 0.33 0.17 0.61 0.44 10.00%
NAPS 0.2119 0.21 0.1787 0.1535 0.1551 0.1548 0.1517 5.72%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.02 1.21 0.55 0.51 1.15 0.64 0.88 -
P/RPS 0.24 0.29 0.16 0.19 0.48 0.31 0.56 -13.16%
P/EPS 7.77 3.49 2.17 43.96 58.12 20.77 104.80 -35.17%
EY 12.87 28.62 46.00 2.27 1.72 4.81 0.95 54.36%
DY 6.86 8.26 7.27 5.88 1.30 8.59 4.55 7.07%
P/NAPS 0.54 0.64 0.34 0.37 0.82 0.46 0.64 -2.79%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 23/08/10 21/08/09 25/08/08 27/08/07 28/08/06 29/08/05 -
Price 0.81 1.39 0.59 0.50 0.98 0.57 0.79 -
P/RPS 0.19 0.33 0.17 0.19 0.41 0.27 0.50 -14.88%
P/EPS 6.17 4.01 2.33 43.10 49.53 18.50 94.09 -36.48%
EY 16.21 24.91 42.88 2.32 2.02 5.41 1.06 57.51%
DY 8.64 7.19 6.78 6.00 1.53 9.65 5.06 9.32%
P/NAPS 0.43 0.74 0.37 0.36 0.70 0.41 0.58 -4.86%

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