[LIIHEN] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -241.28%
YoY- 57.69%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 150,289 142,249 140,528 124,508 137,532 135,012 130,890 9.62%
PBT 1,047 1,058 -372 -2,288 1,447 1,902 830 16.69%
Tax 132 -257 498 1,056 -575 -1,398 -1,382 -
NP 1,179 801 126 -1,232 872 504 -552 -
-
NP to SH 1,179 801 126 -1,232 872 504 -552 -
-
Tax Rate -12.61% 24.29% - - 39.74% 73.50% 166.51% -
Total Cost 149,110 141,448 140,402 125,740 136,660 134,508 131,442 8.74%
-
Net Worth 85,151 84,680 80,181 85,152 84,928 84,599 85,213 -0.04%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 1,201 1,718 - - 1,200 1,839 -
Div Payout % - 150.00% 1,363.64% - - 238.10% 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 85,151 84,680 80,181 85,152 84,928 84,599 85,213 -0.04%
NOSH 60,050 60,099 57,272 60,392 60,075 60,000 61,304 -1.36%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.78% 0.56% 0.09% -0.99% 0.63% 0.37% -0.42% -
ROE 1.38% 0.95% 0.16% -1.45% 1.03% 0.60% -0.65% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 250.27 236.69 245.37 206.17 228.93 225.02 213.51 11.13%
EPS 1.97 1.33 0.22 -2.04 1.45 0.84 -0.92 -
DPS 0.00 2.00 3.00 0.00 0.00 2.00 3.00 -
NAPS 1.418 1.409 1.40 1.41 1.4137 1.41 1.39 1.33%
Adjusted Per Share Value based on latest NOSH - 60,392
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 27.83 26.34 26.02 23.06 25.47 25.00 24.24 9.61%
EPS 0.22 0.15 0.02 -0.23 0.16 0.09 -0.10 -
DPS 0.00 0.22 0.32 0.00 0.00 0.22 0.34 -
NAPS 0.1577 0.1568 0.1485 0.1577 0.1573 0.1567 0.1578 -0.04%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.64 0.76 1.15 0.72 0.58 0.56 0.64 -
P/RPS 0.26 0.32 0.47 0.35 0.25 0.25 0.30 -9.07%
P/EPS 32.60 57.00 522.73 -35.29 39.96 66.67 -71.08 -
EY 3.07 1.75 0.19 -2.83 2.50 1.50 -1.41 -
DY 0.00 2.63 2.61 0.00 0.00 3.57 4.69 -
P/NAPS 0.45 0.54 0.82 0.51 0.41 0.40 0.46 -1.45%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 26/11/07 27/08/07 28/05/07 26/02/07 27/11/06 28/08/06 -
Price 0.76 0.62 0.98 0.68 0.66 0.59 0.57 -
P/RPS 0.30 0.26 0.40 0.33 0.29 0.26 0.27 7.25%
P/EPS 38.71 46.50 445.45 -33.33 45.47 70.24 -63.30 -
EY 2.58 2.15 0.22 -3.00 2.20 1.42 -1.58 -
DY 0.00 3.23 3.06 0.00 0.00 3.39 5.26 -
P/NAPS 0.54 0.44 0.70 0.48 0.47 0.42 0.41 20.09%

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