[LIIHEN] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 89.17%
YoY- -22.31%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 41,332 19,576 88,808 63,850 39,595 18,512 82,470 -36.98%
PBT 1,192 413 8,607 6,269 3,638 1,684 11,229 -77.67%
Tax -684 -403 -2,731 -2,041 -1,403 -528 -3,091 -63.51%
NP 508 10 5,876 4,228 2,235 1,156 8,138 -84.34%
-
NP to SH 508 10 5,876 4,228 2,235 1,156 8,138 -84.34%
-
Tax Rate 57.38% 97.58% 31.73% 32.56% 38.57% 31.35% 27.53% -
Total Cost 40,824 19,566 82,932 59,622 37,360 17,356 74,332 -33.00%
-
Net Worth 76,253 64,110 68,177 79,360 78,776 77,779 76,381 -0.11%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 896 - 1,549 - - - 1,499 -29.10%
Div Payout % 176.47% - 26.37% - - - 18.43% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 76,253 64,110 68,177 79,360 78,776 77,779 76,381 -0.11%
NOSH 59,764 50,000 51,649 59,971 59,919 39,999 39,990 30.81%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.23% 0.05% 6.62% 6.62% 5.64% 6.24% 9.87% -
ROE 0.67% 0.02% 8.62% 5.33% 2.84% 1.49% 10.65% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 69.16 39.15 171.94 106.47 66.08 46.28 206.23 -51.82%
EPS 0.85 0.02 9.79 7.05 3.73 2.89 20.35 -88.03%
DPS 1.50 0.00 3.00 0.00 0.00 0.00 3.75 -45.80%
NAPS 1.2759 1.2822 1.32 1.3233 1.3147 1.9445 1.91 -23.63%
Adjusted Per Share Value based on latest NOSH - 60,060
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.65 3.63 16.45 11.82 7.33 3.43 15.27 -37.00%
EPS 0.09 0.00 1.09 0.78 0.41 0.21 1.51 -84.82%
DPS 0.17 0.00 0.29 0.00 0.00 0.00 0.28 -28.36%
NAPS 0.1412 0.1187 0.1263 0.147 0.1459 0.144 0.1414 -0.09%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.91 0.79 0.80 0.81 1.13 1.91 1.63 -
P/RPS 1.32 2.02 0.47 0.76 1.71 4.13 0.79 40.94%
P/EPS 107.06 3,950.00 7.03 11.49 30.29 66.09 8.01 465.88%
EY 0.93 0.03 14.22 8.70 3.30 1.51 12.48 -82.37%
DY 1.65 0.00 3.75 0.00 0.00 0.00 2.30 -19.91%
P/NAPS 0.71 0.62 0.61 0.61 0.86 0.98 0.85 -11.33%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 26/05/03 01/04/03 26/11/02 28/08/02 30/05/02 26/02/02 -
Price 1.16 0.78 0.80 0.89 1.02 1.17 1.69 -
P/RPS 1.68 1.99 0.47 0.84 1.54 2.53 0.82 61.52%
P/EPS 136.47 3,900.00 7.03 12.62 27.35 40.48 8.30 549.92%
EY 0.73 0.03 14.22 7.92 3.66 2.47 12.04 -84.64%
DY 1.29 0.00 3.75 0.00 0.00 0.00 2.22 -30.43%
P/NAPS 0.91 0.61 0.61 0.67 0.78 0.60 0.88 2.26%

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