[LIIHEN] YoY TTM 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- -12.93%
YoY- 197.22%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 346,483 284,559 260,692 218,850 173,180 150,289 137,531 16.63%
PBT 26,451 14,667 23,231 21,079 6,247 1,242 1,581 59.85%
Tax -5,090 -3,529 -5,657 -4,845 -785 133 -737 37.95%
NP 21,361 11,138 17,574 16,234 5,462 1,375 844 71.26%
-
NP to SH 21,361 11,138 17,574 16,234 5,462 1,375 844 71.26%
-
Tax Rate 19.24% 24.06% 24.35% 22.98% 12.57% -10.71% 46.62% -
Total Cost 325,122 273,421 243,118 202,616 167,718 148,914 136,687 15.52%
-
Net Worth 134,693 120,310 59,905 59,945 59,948 60,202 60,142 14.36%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 7,199 3,898 5,996 5,096 892 1,800 901 41.34%
Div Payout % 33.70% 35.00% 34.12% 31.39% 16.33% 130.98% 106.87% -
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 134,693 120,310 59,905 59,945 59,948 60,202 60,142 14.36%
NOSH 60,000 59,978 59,905 59,945 59,948 60,202 60,142 -0.03%
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% 7.42% 3.15% 0.91% 0.61% -
ROE 15.86% 9.26% 29.34% 27.08% 9.11% 2.28% 1.40% -
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 577.47 474.44 435.17 365.08 288.88 249.64 228.67 16.67%
EPS 35.60 18.57 29.34 27.08 9.11 2.28 1.40 71.39%
DPS 12.00 6.50 10.00 8.50 1.50 3.00 1.50 41.37%
NAPS 2.2449 2.0059 1.00 1.00 1.00 1.00 1.00 14.41%
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 64.04 52.60 48.19 40.45 32.01 27.78 25.42 16.63%
EPS 3.95 2.06 3.25 3.00 1.01 0.25 0.16 70.55%
DPS 1.33 0.72 1.11 0.94 0.16 0.33 0.17 40.85%
NAPS 0.249 0.2224 0.1107 0.1108 0.1108 0.1113 0.1112 14.36%
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 3.65 4.47 3.92 3.54 4.94 28.02 41.33 -33.24%
EY 27.39 22.37 25.51 28.21 20.25 3.57 2.42 49.78%
DY 9.23 7.83 8.70 8.85 3.33 4.69 2.59 23.56%
P/NAPS 0.58 0.41 1.15 0.96 0.45 0.64 0.58 0.00%
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 3.60 4.58 3.95 5.32 5.16 33.28 47.03 -34.81%
EY 27.81 21.85 25.29 18.81 19.39 3.01 2.13 53.39%
DY 9.38 7.65 8.62 5.90 3.19 3.95 2.27 26.64%
P/NAPS 0.57 0.42 1.16 1.44 0.47 0.76 0.66 -2.41%

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