[LIIHEN] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 191.3%
YoY- 146.96%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 140,528 124,508 137,532 135,012 130,890 119,276 103,200 22.92%
PBT -372 -2,288 1,447 1,902 830 -2,052 1,113 -
Tax 498 1,056 -575 -1,398 -1,382 -860 -407 -
NP 126 -1,232 872 504 -552 -2,912 706 -68.40%
-
NP to SH 126 -1,232 872 504 -552 -2,912 706 -68.40%
-
Tax Rate - - 39.74% 73.50% 166.51% - 36.57% -
Total Cost 140,402 125,740 136,660 134,508 131,442 122,188 102,494 23.41%
-
Net Worth 80,181 85,152 84,928 84,599 85,213 84,231 84,831 -3.69%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 1,718 - - 1,200 1,839 - 1,203 26.89%
Div Payout % 1,363.64% - - 238.10% 0.00% - 170.44% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 80,181 85,152 84,928 84,599 85,213 84,231 84,831 -3.69%
NOSH 57,272 60,392 60,075 60,000 61,304 60,165 60,163 -3.23%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.09% -0.99% 0.63% 0.37% -0.42% -2.44% 0.68% -
ROE 0.16% -1.45% 1.03% 0.60% -0.65% -3.46% 0.83% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 245.37 206.17 228.93 225.02 213.51 198.25 171.53 27.03%
EPS 0.22 -2.04 1.45 0.84 -0.92 -4.84 1.18 -67.46%
DPS 3.00 0.00 0.00 2.00 3.00 0.00 2.00 31.13%
NAPS 1.40 1.41 1.4137 1.41 1.39 1.40 1.41 -0.47%
Adjusted Per Share Value based on latest NOSH - 59,803
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 26.02 23.06 25.47 25.00 24.24 22.09 19.11 22.91%
EPS 0.02 -0.23 0.16 0.09 -0.10 -0.54 0.13 -71.38%
DPS 0.32 0.00 0.00 0.22 0.34 0.00 0.22 28.46%
NAPS 0.1485 0.1577 0.1573 0.1567 0.1578 0.156 0.1571 -3.69%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.15 0.72 0.58 0.56 0.64 0.77 0.61 -
P/RPS 0.47 0.35 0.25 0.25 0.30 0.39 0.36 19.51%
P/EPS 522.73 -35.29 39.96 66.67 -71.08 -15.91 51.98 367.87%
EY 0.19 -2.83 2.50 1.50 -1.41 -6.29 1.92 -78.69%
DY 2.61 0.00 0.00 3.57 4.69 0.00 3.28 -14.16%
P/NAPS 0.82 0.51 0.41 0.40 0.46 0.55 0.43 53.96%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 26/02/07 27/11/06 28/08/06 29/05/06 27/02/06 -
Price 0.98 0.68 0.66 0.59 0.57 0.66 0.84 -
P/RPS 0.40 0.33 0.29 0.26 0.27 0.33 0.49 -12.68%
P/EPS 445.45 -33.33 45.47 70.24 -63.30 -13.64 71.58 239.46%
EY 0.22 -3.00 2.20 1.42 -1.58 -7.33 1.40 -70.97%
DY 3.06 0.00 0.00 3.39 5.26 0.00 2.38 18.29%
P/NAPS 0.70 0.48 0.47 0.42 0.41 0.47 0.60 10.85%

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