[LIIHEN] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -512.46%
YoY- -16.11%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 137,532 135,012 130,890 119,276 103,200 95,706 87,708 34.86%
PBT 1,447 1,902 830 -2,052 1,113 -664 -2,658 -
Tax -575 -1,398 -1,382 -860 -407 -409 -270 65.29%
NP 872 504 -552 -2,912 706 -1,073 -2,928 -
-
NP to SH 872 504 -552 -2,912 706 -1,073 -2,928 -
-
Tax Rate 39.74% 73.50% 166.51% - 36.57% - - -
Total Cost 136,660 134,508 131,442 122,188 102,494 96,779 90,636 31.39%
-
Net Worth 84,928 84,599 85,213 84,231 84,831 82,902 82,199 2.19%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 1,200 1,839 - 1,203 1,601 - -
Div Payout % - 238.10% 0.00% - 170.44% 0.00% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 84,928 84,599 85,213 84,231 84,831 82,902 82,199 2.19%
NOSH 60,075 60,000 61,304 60,165 60,163 60,074 59,999 0.08%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.63% 0.37% -0.42% -2.44% 0.68% -1.12% -3.34% -
ROE 1.03% 0.60% -0.65% -3.46% 0.83% -1.29% -3.56% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 228.93 225.02 213.51 198.25 171.53 159.31 146.18 34.74%
EPS 1.45 0.84 -0.92 -4.84 1.18 -1.79 -4.88 -
DPS 0.00 2.00 3.00 0.00 2.00 2.67 0.00 -
NAPS 1.4137 1.41 1.39 1.40 1.41 1.38 1.37 2.10%
Adjusted Per Share Value based on latest NOSH - 60,165
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 25.42 24.96 24.19 22.05 19.08 17.69 16.21 34.86%
EPS 0.16 0.09 -0.10 -0.54 0.13 -0.20 -0.54 -
DPS 0.00 0.22 0.34 0.00 0.22 0.30 0.00 -
NAPS 0.157 0.1564 0.1575 0.1557 0.1568 0.1532 0.1519 2.21%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.58 0.56 0.64 0.77 0.61 0.73 0.88 -
P/RPS 0.25 0.25 0.30 0.39 0.36 0.46 0.60 -44.12%
P/EPS 39.96 66.67 -71.08 -15.91 51.98 -40.86 -18.03 -
EY 2.50 1.50 -1.41 -6.29 1.92 -2.45 -5.55 -
DY 0.00 3.57 4.69 0.00 3.28 3.65 0.00 -
P/NAPS 0.41 0.40 0.46 0.55 0.43 0.53 0.64 -25.62%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 28/08/06 29/05/06 27/02/06 28/11/05 29/08/05 -
Price 0.66 0.59 0.57 0.66 0.84 0.68 0.79 -
P/RPS 0.29 0.26 0.27 0.33 0.49 0.43 0.54 -33.85%
P/EPS 45.47 70.24 -63.30 -13.64 71.58 -38.06 -16.19 -
EY 2.20 1.42 -1.58 -7.33 1.40 -2.63 -6.18 -
DY 0.00 3.39 5.26 0.00 2.38 3.92 0.00 -
P/NAPS 0.47 0.42 0.41 0.47 0.60 0.49 0.58 -13.04%

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