[LIIHEN] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 12.17%
YoY- -79.56%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 90,282 82,432 72,672 85,421 84,624 82,664 78,304 9.92%
PBT 3,413 2,070 -1,848 969 1,893 2,384 1,652 61.99%
Tax -598 -374 1,308 232 -822 -1,368 -1,612 -48.27%
NP 2,814 1,696 -540 1,201 1,070 1,016 40 1591.00%
-
NP to SH 2,814 1,696 -540 1,201 1,070 1,016 40 1591.00%
-
Tax Rate 17.52% 18.07% - -23.94% 43.42% 57.38% 97.58% -
Total Cost 87,468 80,736 73,212 84,220 83,553 81,648 78,264 7.67%
-
Net Worth 81,561 80,590 78,065 80,449 76,704 76,253 64,110 17.35%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 1,599 2,405 - 900 1,198 1,792 - -
Div Payout % 56.82% 141.84% - 74.98% 111.94% 176.47% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 81,561 80,590 78,065 80,449 76,704 76,253 64,110 17.35%
NOSH 59,971 60,141 58,695 60,036 59,925 59,764 50,000 12.85%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.12% 2.06% -0.74% 1.41% 1.27% 1.23% 0.05% -
ROE 3.45% 2.10% -0.69% 1.49% 1.40% 1.33% 0.06% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 150.54 137.06 123.81 142.28 141.22 138.32 156.61 -2.59%
EPS 4.69 2.82 -0.92 2.00 1.79 1.70 0.08 1397.96%
DPS 2.67 4.00 0.00 1.50 2.00 3.00 0.00 -
NAPS 1.36 1.34 1.33 1.34 1.28 1.2759 1.2822 3.99%
Adjusted Per Share Value based on latest NOSH - 59,928
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 16.69 15.24 13.43 15.79 15.64 15.28 14.47 9.95%
EPS 0.52 0.31 -0.10 0.22 0.20 0.19 0.01 1283.17%
DPS 0.30 0.44 0.00 0.17 0.22 0.33 0.00 -
NAPS 0.1508 0.149 0.1443 0.1487 0.1418 0.1409 0.1185 17.38%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 5.25 1.88 1.20 0.95 0.93 0.91 0.79 -
P/RPS 3.49 1.37 0.97 0.67 0.66 0.66 0.50 263.94%
P/EPS 111.86 66.67 -130.43 47.49 52.05 53.53 987.50 -76.49%
EY 0.89 1.50 -0.77 2.11 1.92 1.87 0.10 327.75%
DY 0.51 2.13 0.00 1.58 2.15 3.30 0.00 -
P/NAPS 3.86 1.40 0.90 0.71 0.73 0.71 0.62 237.30%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/11/04 23/08/04 28/05/04 25/02/04 28/11/03 25/08/03 26/05/03 -
Price 1.65 3.14 1.65 1.04 1.02 1.16 0.78 -
P/RPS 1.10 2.29 1.33 0.73 0.72 0.84 0.50 68.91%
P/EPS 35.16 111.35 -179.35 51.99 57.09 68.24 975.00 -89.01%
EY 2.84 0.90 -0.56 1.92 1.75 1.47 0.10 825.19%
DY 1.62 1.27 0.00 1.44 1.96 2.59 0.00 -
P/NAPS 1.21 2.34 1.24 0.78 0.80 0.91 0.61 57.67%

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