[LIIHEN] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -186.66%
YoY- -364.44%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 103,200 95,706 87,708 80,152 91,756 90,282 82,432 16.11%
PBT 1,113 -664 -2,658 -2,728 3,603 3,413 2,070 -33.80%
Tax -407 -409 -270 220 -709 -598 -374 5.78%
NP 706 -1,073 -2,928 -2,508 2,894 2,814 1,696 -44.15%
-
NP to SH 706 -1,073 -2,928 -2,508 2,894 2,814 1,696 -44.15%
-
Tax Rate 36.57% - - - 19.68% 17.52% 18.07% -
Total Cost 102,494 96,779 90,636 82,660 88,862 87,468 80,736 17.19%
-
Net Worth 84,831 82,902 82,199 83,683 84,567 81,561 80,590 3.46%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,203 1,601 - - 1,199 1,599 2,405 -36.90%
Div Payout % 170.44% 0.00% - - 41.45% 56.82% 141.84% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 84,831 82,902 82,199 83,683 84,567 81,561 80,590 3.46%
NOSH 60,163 60,074 59,999 59,714 59,977 59,971 60,141 0.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.68% -1.12% -3.34% -3.13% 3.15% 3.12% 2.06% -
ROE 0.83% -1.29% -3.56% -3.00% 3.42% 3.45% 2.10% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 171.53 159.31 146.18 134.23 152.98 150.54 137.06 16.08%
EPS 1.18 -1.79 -4.88 -4.20 4.82 4.69 2.82 -43.96%
DPS 2.00 2.67 0.00 0.00 2.00 2.67 4.00 -36.92%
NAPS 1.41 1.38 1.37 1.4014 1.41 1.36 1.34 3.44%
Adjusted Per Share Value based on latest NOSH - 59,714
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 19.11 17.72 16.24 14.84 16.99 16.72 15.27 16.08%
EPS 0.13 -0.20 -0.54 -0.46 0.54 0.52 0.31 -43.88%
DPS 0.22 0.30 0.00 0.00 0.22 0.30 0.45 -37.85%
NAPS 0.1571 0.1535 0.1522 0.155 0.1566 0.151 0.1492 3.48%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.61 0.73 0.88 1.00 2.23 5.25 1.88 -
P/RPS 0.36 0.46 0.60 0.75 1.46 3.49 1.37 -58.87%
P/EPS 51.98 -40.86 -18.03 -23.81 46.22 111.86 66.67 -15.25%
EY 1.92 -2.45 -5.55 -4.20 2.16 0.89 1.50 17.83%
DY 3.28 3.65 0.00 0.00 0.90 0.51 2.13 33.24%
P/NAPS 0.43 0.53 0.64 0.71 1.58 3.86 1.40 -54.37%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 29/08/05 30/05/05 28/02/05 22/11/04 23/08/04 -
Price 0.84 0.68 0.79 0.90 1.39 1.65 3.14 -
P/RPS 0.49 0.43 0.54 0.67 0.91 1.10 2.29 -64.12%
P/EPS 71.58 -38.06 -16.19 -21.43 28.81 35.16 111.35 -25.45%
EY 1.40 -2.63 -6.18 -4.67 3.47 2.84 0.90 34.14%
DY 2.38 3.92 0.00 0.00 1.44 1.62 1.27 51.82%
P/NAPS 0.60 0.49 0.58 0.64 0.99 1.21 2.34 -59.53%

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