[LIIHEN] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
05-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 15.87%
YoY- -19.91%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 79,190 74,048 82,470 79,812 77,620 69,328 88,463 -7.13%
PBT 7,276 6,736 11,229 9,622 7,916 6,704 12,174 -29.11%
Tax -2,806 -2,112 -3,091 -2,366 -1,654 -1,072 -2,323 13.45%
NP 4,470 4,624 8,138 7,256 6,262 5,632 9,851 -41.03%
-
NP to SH 4,470 4,624 8,138 7,256 6,262 5,632 9,851 -41.03%
-
Tax Rate 38.57% 31.35% 27.53% 24.59% 20.89% 15.99% 19.08% -
Total Cost 74,720 69,424 74,332 72,556 71,358 63,696 78,612 -3.33%
-
Net Worth 78,776 77,779 76,381 74,964 39,974 71,360 70,012 8.20%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 1,499 - - - 2,999 -
Div Payout % - - 18.43% - - - 30.45% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 78,776 77,779 76,381 74,964 39,974 71,360 70,012 8.20%
NOSH 59,919 39,999 39,990 39,985 39,974 40,000 39,995 31.02%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 5.64% 6.24% 9.87% 9.09% 8.07% 8.12% 11.14% -
ROE 5.67% 5.94% 10.65% 9.68% 15.66% 7.89% 14.07% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 132.16 185.12 206.23 199.60 194.17 173.32 221.18 -29.12%
EPS 7.46 11.56 20.35 18.15 10.44 14.08 24.63 -54.99%
DPS 0.00 0.00 3.75 0.00 0.00 0.00 7.50 -
NAPS 1.3147 1.9445 1.91 1.8748 1.00 1.784 1.7505 -17.41%
Adjusted Per Share Value based on latest NOSH - 39,965
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 14.64 13.69 15.24 14.75 14.35 12.81 16.35 -7.11%
EPS 0.83 0.85 1.50 1.34 1.16 1.04 1.82 -40.83%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.55 -
NAPS 0.1456 0.1438 0.1412 0.1386 0.0739 0.1319 0.1294 8.20%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.13 1.91 1.63 0.99 1.04 1.01 1.22 -
P/RPS 0.86 1.03 0.79 0.50 0.54 0.58 0.55 34.82%
P/EPS 15.15 16.52 8.01 5.46 6.64 7.17 4.95 111.23%
EY 6.60 6.05 12.48 18.33 15.06 13.94 20.19 -52.64%
DY 0.00 0.00 2.30 0.00 0.00 0.00 6.15 -
P/NAPS 0.86 0.98 0.85 0.53 1.04 0.57 0.70 14.75%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 30/05/02 26/02/02 05/11/01 23/08/01 18/05/01 20/02/01 -
Price 1.02 1.17 1.69 1.07 1.12 1.04 1.02 -
P/RPS 0.77 0.63 0.82 0.54 0.58 0.60 0.46 41.11%
P/EPS 13.67 10.12 8.30 5.90 7.15 7.39 4.14 122.22%
EY 7.31 9.88 12.04 16.96 13.99 13.54 24.15 -55.01%
DY 0.00 0.00 2.22 0.00 0.00 0.00 7.35 -
P/NAPS 0.78 0.60 0.88 0.57 1.12 0.58 0.58 21.90%

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