[LIIHEN] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 65.96%
YoY- 162.89%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 87,708 80,152 91,756 90,282 82,432 72,672 85,421 1.77%
PBT -2,658 -2,728 3,603 3,413 2,070 -1,848 969 -
Tax -270 220 -709 -598 -374 1,308 232 -
NP -2,928 -2,508 2,894 2,814 1,696 -540 1,201 -
-
NP to SH -2,928 -2,508 2,894 2,814 1,696 -540 1,201 -
-
Tax Rate - - 19.68% 17.52% 18.07% - -23.94% -
Total Cost 90,636 82,660 88,862 87,468 80,736 73,212 84,220 5.02%
-
Net Worth 82,199 83,683 84,567 81,561 80,590 78,065 80,449 1.44%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,199 1,599 2,405 - 900 -
Div Payout % - - 41.45% 56.82% 141.84% - 74.98% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 82,199 83,683 84,567 81,561 80,590 78,065 80,449 1.44%
NOSH 59,999 59,714 59,977 59,971 60,141 58,695 60,036 -0.04%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -3.34% -3.13% 3.15% 3.12% 2.06% -0.74% 1.41% -
ROE -3.56% -3.00% 3.42% 3.45% 2.10% -0.69% 1.49% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 146.18 134.23 152.98 150.54 137.06 123.81 142.28 1.82%
EPS -4.88 -4.20 4.82 4.69 2.82 -0.92 2.00 -
DPS 0.00 0.00 2.00 2.67 4.00 0.00 1.50 -
NAPS 1.37 1.4014 1.41 1.36 1.34 1.33 1.34 1.48%
Adjusted Per Share Value based on latest NOSH - 59,905
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 16.24 14.84 16.99 16.72 15.27 13.46 15.82 1.76%
EPS -0.54 -0.46 0.54 0.52 0.31 -0.10 0.22 -
DPS 0.00 0.00 0.22 0.30 0.45 0.00 0.17 -
NAPS 0.1522 0.155 0.1566 0.151 0.1492 0.1446 0.149 1.42%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.88 1.00 2.23 5.25 1.88 1.20 0.95 -
P/RPS 0.60 0.75 1.46 3.49 1.37 0.97 0.67 -7.09%
P/EPS -18.03 -23.81 46.22 111.86 66.67 -130.43 47.49 -
EY -5.55 -4.20 2.16 0.89 1.50 -0.77 2.11 -
DY 0.00 0.00 0.90 0.51 2.13 0.00 1.58 -
P/NAPS 0.64 0.71 1.58 3.86 1.40 0.90 0.71 -6.69%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 28/02/05 22/11/04 23/08/04 28/05/04 25/02/04 -
Price 0.79 0.90 1.39 1.65 3.14 1.65 1.04 -
P/RPS 0.54 0.67 0.91 1.10 2.29 1.33 0.73 -18.22%
P/EPS -16.19 -21.43 28.81 35.16 111.35 -179.35 51.99 -
EY -6.18 -4.67 3.47 2.84 0.90 -0.56 1.92 -
DY 0.00 0.00 1.44 1.62 1.27 0.00 1.44 -
P/NAPS 0.58 0.64 0.99 1.21 2.34 1.24 0.78 -17.93%

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