[LIIHEN] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -426.04%
YoY- -212.01%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 173,180 176,684 155,120 125,292 150,289 142,249 140,528 14.87%
PBT 6,247 2,860 -2,028 -4,560 1,047 1,058 -372 -
Tax -785 -429 784 716 132 -257 498 -
NP 5,462 2,430 -1,244 -3,844 1,179 801 126 1120.00%
-
NP to SH 5,462 2,430 -1,244 -3,844 1,179 801 126 1120.00%
-
Tax Rate 12.57% 15.00% - - -12.61% 24.29% - -
Total Cost 167,718 174,253 156,364 129,136 149,110 141,448 140,402 12.52%
-
Net Worth 89,853 86,052 83,359 84,279 85,151 84,680 80,181 7.85%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 1,199 1,794 - - 1,201 1,718 -
Div Payout % - 49.34% 0.00% - - 150.00% 1,363.64% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 89,853 86,052 83,359 84,279 85,151 84,680 80,181 7.85%
NOSH 60,022 59,967 59,807 60,062 60,050 60,099 57,272 3.16%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.15% 1.38% -0.80% -3.07% 0.78% 0.56% 0.09% -
ROE 6.08% 2.82% -1.49% -4.56% 1.38% 0.95% 0.16% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 288.52 294.63 259.36 208.60 250.27 236.69 245.37 11.34%
EPS 9.10 4.05 -2.08 -6.40 1.97 1.33 0.22 1082.62%
DPS 0.00 2.00 3.00 0.00 0.00 2.00 3.00 -
NAPS 1.497 1.435 1.3938 1.4032 1.418 1.409 1.40 4.54%
Adjusted Per Share Value based on latest NOSH - 60,062
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 32.07 32.72 28.73 23.20 27.83 26.34 26.02 14.88%
EPS 1.01 0.45 -0.23 -0.71 0.22 0.15 0.02 1250.10%
DPS 0.00 0.22 0.33 0.00 0.00 0.22 0.32 -
NAPS 0.1664 0.1594 0.1544 0.1561 0.1577 0.1568 0.1485 7.84%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.45 0.55 0.51 0.62 0.64 0.76 1.15 -
P/RPS 0.16 0.19 0.20 0.30 0.26 0.32 0.47 -51.08%
P/EPS 4.95 13.57 -24.52 -9.69 32.60 57.00 522.73 -95.46%
EY 20.22 7.37 -4.08 -10.32 3.07 1.75 0.19 2114.16%
DY 0.00 3.64 5.88 0.00 0.00 2.63 2.61 -
P/NAPS 0.30 0.38 0.37 0.44 0.45 0.54 0.82 -48.69%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 24/11/08 25/08/08 26/05/08 25/02/08 26/11/07 27/08/07 -
Price 0.47 0.32 0.50 0.58 0.76 0.62 0.98 -
P/RPS 0.16 0.11 0.19 0.28 0.30 0.26 0.40 -45.56%
P/EPS 5.16 7.89 -24.04 -9.06 38.71 46.50 445.45 -94.81%
EY 19.36 12.67 -4.16 -11.03 2.58 2.15 0.22 1851.77%
DY 0.00 6.25 6.00 0.00 0.00 3.23 3.06 -
P/NAPS 0.31 0.22 0.36 0.41 0.54 0.44 0.70 -41.75%

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