[LIIHEN] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 47.13%
YoY- 35.21%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 176,684 155,120 125,292 150,289 142,249 140,528 124,508 26.19%
PBT 2,860 -2,028 -4,560 1,047 1,058 -372 -2,288 -
Tax -429 784 716 132 -257 498 1,056 -
NP 2,430 -1,244 -3,844 1,179 801 126 -1,232 -
-
NP to SH 2,430 -1,244 -3,844 1,179 801 126 -1,232 -
-
Tax Rate 15.00% - - -12.61% 24.29% - - -
Total Cost 174,253 156,364 129,136 149,110 141,448 140,402 125,740 24.22%
-
Net Worth 86,052 83,359 84,279 85,151 84,680 80,181 85,152 0.70%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 1,199 1,794 - - 1,201 1,718 - -
Div Payout % 49.34% 0.00% - - 150.00% 1,363.64% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 86,052 83,359 84,279 85,151 84,680 80,181 85,152 0.70%
NOSH 59,967 59,807 60,062 60,050 60,099 57,272 60,392 -0.46%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.38% -0.80% -3.07% 0.78% 0.56% 0.09% -0.99% -
ROE 2.82% -1.49% -4.56% 1.38% 0.95% 0.16% -1.45% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 294.63 259.36 208.60 250.27 236.69 245.37 206.17 26.79%
EPS 4.05 -2.08 -6.40 1.97 1.33 0.22 -2.04 -
DPS 2.00 3.00 0.00 0.00 2.00 3.00 0.00 -
NAPS 1.435 1.3938 1.4032 1.418 1.409 1.40 1.41 1.17%
Adjusted Per Share Value based on latest NOSH - 60,202
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 32.72 28.73 23.20 27.83 26.34 26.02 23.06 26.19%
EPS 0.45 -0.23 -0.71 0.22 0.15 0.02 -0.23 -
DPS 0.22 0.33 0.00 0.00 0.22 0.32 0.00 -
NAPS 0.1594 0.1544 0.1561 0.1577 0.1568 0.1485 0.1577 0.71%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.55 0.51 0.62 0.64 0.76 1.15 0.72 -
P/RPS 0.19 0.20 0.30 0.26 0.32 0.47 0.35 -33.37%
P/EPS 13.57 -24.52 -9.69 32.60 57.00 522.73 -35.29 -
EY 7.37 -4.08 -10.32 3.07 1.75 0.19 -2.83 -
DY 3.64 5.88 0.00 0.00 2.63 2.61 0.00 -
P/NAPS 0.38 0.37 0.44 0.45 0.54 0.82 0.51 -17.76%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 25/08/08 26/05/08 25/02/08 26/11/07 27/08/07 28/05/07 -
Price 0.32 0.50 0.58 0.76 0.62 0.98 0.68 -
P/RPS 0.11 0.19 0.28 0.30 0.26 0.40 0.33 -51.82%
P/EPS 7.89 -24.04 -9.06 38.71 46.50 445.45 -33.33 -
EY 12.67 -4.16 -11.03 2.58 2.15 0.22 -3.00 -
DY 6.25 6.00 0.00 0.00 3.23 3.06 0.00 -
P/NAPS 0.22 0.36 0.41 0.54 0.44 0.70 0.48 -40.46%

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