[LIIHEN] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
29-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -144.96%
YoY- -1450.0%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 91,756 90,282 82,432 72,672 85,421 84,624 82,664 7.17%
PBT 3,603 3,413 2,070 -1,848 969 1,893 2,384 31.53%
Tax -709 -598 -374 1,308 232 -822 -1,368 -35.34%
NP 2,894 2,814 1,696 -540 1,201 1,070 1,016 100.30%
-
NP to SH 2,894 2,814 1,696 -540 1,201 1,070 1,016 100.30%
-
Tax Rate 19.68% 17.52% 18.07% - -23.94% 43.42% 57.38% -
Total Cost 88,862 87,468 80,736 73,212 84,220 83,553 81,648 5.77%
-
Net Worth 84,567 81,561 80,590 78,065 80,449 76,704 76,253 7.10%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,199 1,599 2,405 - 900 1,198 1,792 -23.40%
Div Payout % 41.45% 56.82% 141.84% - 74.98% 111.94% 176.47% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 84,567 81,561 80,590 78,065 80,449 76,704 76,253 7.10%
NOSH 59,977 59,971 60,141 58,695 60,036 59,925 59,764 0.23%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.15% 3.12% 2.06% -0.74% 1.41% 1.27% 1.23% -
ROE 3.42% 3.45% 2.10% -0.69% 1.49% 1.40% 1.33% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 152.98 150.54 137.06 123.81 142.28 141.22 138.32 6.91%
EPS 4.82 4.69 2.82 -0.92 2.00 1.79 1.70 99.69%
DPS 2.00 2.67 4.00 0.00 1.50 2.00 3.00 -23.59%
NAPS 1.41 1.36 1.34 1.33 1.34 1.28 1.2759 6.85%
Adjusted Per Share Value based on latest NOSH - 58,695
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 16.96 16.69 15.24 13.43 15.79 15.64 15.28 7.16%
EPS 0.53 0.52 0.31 -0.10 0.22 0.20 0.19 97.54%
DPS 0.22 0.30 0.44 0.00 0.17 0.22 0.33 -23.59%
NAPS 0.1563 0.1508 0.149 0.1443 0.1487 0.1418 0.1409 7.12%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.23 5.25 1.88 1.20 0.95 0.93 0.91 -
P/RPS 1.46 3.49 1.37 0.97 0.67 0.66 0.66 69.36%
P/EPS 46.22 111.86 66.67 -130.43 47.49 52.05 53.53 -9.28%
EY 2.16 0.89 1.50 -0.77 2.11 1.92 1.87 10.04%
DY 0.90 0.51 2.13 0.00 1.58 2.15 3.30 -57.77%
P/NAPS 1.58 3.86 1.40 0.90 0.71 0.73 0.71 70.03%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 22/11/04 23/08/04 28/05/04 25/02/04 28/11/03 25/08/03 -
Price 1.39 1.65 3.14 1.65 1.04 1.02 1.16 -
P/RPS 0.91 1.10 2.29 1.33 0.73 0.72 0.84 5.45%
P/EPS 28.81 35.16 111.35 -179.35 51.99 57.09 68.24 -43.57%
EY 3.47 2.84 0.90 -0.56 1.92 1.75 1.47 76.82%
DY 1.44 1.62 1.27 0.00 1.44 1.96 2.59 -32.26%
P/NAPS 0.99 1.21 2.34 1.24 0.78 0.80 0.91 5.75%

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