[LIIHEN] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -30.52%
YoY- -42.08%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 328,238 346,242 312,459 249,275 242,563 184,887 150,485 13.87%
PBT 27,094 28,473 18,042 16,368 27,889 10,261 674 85.03%
Tax -7,335 -5,555 -4,267 -4,158 -6,810 -1,256 48 -
NP 19,759 22,918 13,775 12,210 21,079 9,005 722 73.55%
-
NP to SH 19,759 22,918 13,775 12,210 21,079 9,005 722 73.55%
-
Tax Rate 27.07% 19.51% 23.65% 25.40% 24.42% 12.24% -7.12% -
Total Cost 308,479 323,324 298,684 237,065 221,484 175,882 149,763 12.79%
-
Net Worth 151,974 140,952 125,285 114,944 107,217 92,411 84,279 10.32%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 6,899 8,399 4,200 5,395 6,596 892 1,800 25.08%
Div Payout % 34.92% 36.65% 30.49% 44.19% 31.29% 9.91% 249.44% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 151,974 140,952 125,285 114,944 107,217 92,411 84,279 10.32%
NOSH 60,000 60,000 60,025 59,941 59,991 60,046 60,062 -0.01%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.02% 6.62% 4.41% 4.90% 8.69% 4.87% 0.48% -
ROE 13.00% 16.26% 10.99% 10.62% 19.66% 9.74% 0.86% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 547.06 577.07 520.54 415.86 404.33 307.91 250.55 13.89%
EPS 32.93 38.20 22.95 20.37 35.14 15.00 1.20 73.63%
DPS 11.50 14.00 7.00 9.00 11.00 1.50 3.00 25.08%
NAPS 2.5329 2.3492 2.0872 1.9176 1.7872 1.539 1.4032 10.33%
Adjusted Per Share Value based on latest NOSH - 59,941
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 60.78 64.12 57.86 46.16 44.92 34.24 27.87 13.87%
EPS 3.66 4.24 2.55 2.26 3.90 1.67 0.13 74.37%
DPS 1.28 1.56 0.78 1.00 1.22 0.17 0.33 25.33%
NAPS 0.2814 0.261 0.232 0.2129 0.1986 0.1711 0.1561 10.31%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.78 1.16 0.97 1.15 1.21 0.46 0.62 -
P/RPS 0.33 0.20 0.19 0.28 0.30 0.15 0.25 4.73%
P/EPS 5.41 3.04 4.23 5.65 3.44 3.07 51.58 -31.31%
EY 18.50 32.93 23.66 17.71 29.04 32.60 1.94 45.59%
DY 6.46 12.07 7.22 7.83 9.09 3.26 4.84 4.92%
P/NAPS 0.70 0.49 0.46 0.60 0.68 0.30 0.44 8.04%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 27/05/13 28/05/12 24/05/11 24/05/10 27/05/09 26/05/08 -
Price 1.91 1.55 1.00 1.15 1.17 0.47 0.58 -
P/RPS 0.35 0.27 0.19 0.28 0.29 0.15 0.23 7.24%
P/EPS 5.80 4.06 4.36 5.65 3.33 3.13 48.25 -29.73%
EY 17.24 24.64 22.95 17.71 30.03 31.91 2.07 42.35%
DY 6.02 9.03 7.00 7.83 9.40 3.19 5.17 2.56%
P/NAPS 0.75 0.66 0.48 0.60 0.65 0.31 0.41 10.58%

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