[LIIHEN] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -3.33%
YoY- -28.62%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 78,304 88,808 85,133 79,190 74,048 82,470 79,812 -1.26%
PBT 1,652 8,607 8,358 7,276 6,736 11,229 9,622 -69.14%
Tax -1,612 -2,731 -2,721 -2,806 -2,112 -3,091 -2,366 -22.58%
NP 40 5,876 5,637 4,470 4,624 8,138 7,256 -96.88%
-
NP to SH 40 5,876 5,637 4,470 4,624 8,138 7,256 -96.88%
-
Tax Rate 97.58% 31.73% 32.56% 38.57% 31.35% 27.53% 24.59% -
Total Cost 78,264 82,932 79,496 74,720 69,424 74,332 72,556 5.18%
-
Net Worth 64,110 68,177 79,360 78,776 77,779 76,381 74,964 -9.91%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 1,549 - - - 1,499 - -
Div Payout % - 26.37% - - - 18.43% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 64,110 68,177 79,360 78,776 77,779 76,381 74,964 -9.91%
NOSH 50,000 51,649 59,971 59,919 39,999 39,990 39,985 16.08%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 0.05% 6.62% 6.62% 5.64% 6.24% 9.87% 9.09% -
ROE 0.06% 8.62% 7.10% 5.67% 5.94% 10.65% 9.68% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 156.61 171.94 141.96 132.16 185.12 206.23 199.60 -14.94%
EPS 0.08 9.79 9.40 7.46 11.56 20.35 18.15 -97.32%
DPS 0.00 3.00 0.00 0.00 0.00 3.75 0.00 -
NAPS 1.2822 1.32 1.3233 1.3147 1.9445 1.91 1.8748 -22.39%
Adjusted Per Share Value based on latest NOSH - 59,944
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 14.50 16.45 15.77 14.66 13.71 15.27 14.78 -1.26%
EPS 0.01 1.09 1.04 0.83 0.86 1.51 1.34 -96.19%
DPS 0.00 0.29 0.00 0.00 0.00 0.28 0.00 -
NAPS 0.1187 0.1263 0.147 0.1459 0.144 0.1414 0.1388 -9.91%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.79 0.80 0.81 1.13 1.91 1.63 0.99 -
P/RPS 0.50 0.47 0.57 0.86 1.03 0.79 0.50 0.00%
P/EPS 987.50 7.03 8.62 15.15 16.52 8.01 5.46 3108.27%
EY 0.10 14.22 11.60 6.60 6.05 12.48 18.33 -96.91%
DY 0.00 3.75 0.00 0.00 0.00 2.30 0.00 -
P/NAPS 0.62 0.61 0.61 0.86 0.98 0.85 0.53 11.03%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 01/04/03 26/11/02 28/08/02 30/05/02 26/02/02 05/11/01 -
Price 0.78 0.80 0.89 1.02 1.17 1.69 1.07 -
P/RPS 0.50 0.47 0.63 0.77 0.63 0.82 0.54 -5.00%
P/EPS 975.00 7.03 9.47 13.67 10.12 8.30 5.90 2920.78%
EY 0.10 14.22 10.56 7.31 9.88 12.04 16.96 -96.74%
DY 0.00 3.75 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 0.61 0.61 0.67 0.78 0.60 0.88 0.57 4.62%

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