[LIIHEN] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 236.96%
YoY- 146.96%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 70,264 31,127 137,532 101,259 65,445 29,819 103,200 -22.66%
PBT -186 -572 1,447 1,427 415 -513 1,113 -
Tax 249 264 -575 -1,049 -691 -215 -407 -
NP 63 -308 872 378 -276 -728 706 -80.11%
-
NP to SH 63 -308 872 378 -276 -728 706 -80.11%
-
Tax Rate - - 39.74% 73.51% 166.51% - 36.57% -
Total Cost 70,201 31,435 136,660 100,881 65,721 30,547 102,494 -22.35%
-
Net Worth 80,181 85,152 84,928 84,599 85,213 84,231 84,831 -3.69%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 859 - - 900 919 - 1,203 -20.16%
Div Payout % 1,363.63% - - 238.10% 0.00% - 170.44% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 80,181 85,152 84,928 84,599 85,213 84,231 84,831 -3.69%
NOSH 57,272 60,392 60,075 60,000 61,304 60,165 60,163 -3.23%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.09% -0.99% 0.63% 0.37% -0.42% -2.44% 0.68% -
ROE 0.08% -0.36% 1.03% 0.45% -0.32% -0.86% 0.83% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 122.68 51.54 228.93 168.77 106.75 49.56 171.53 -20.07%
EPS 0.11 -0.51 1.45 0.63 -0.46 -1.21 1.18 -79.52%
DPS 1.50 0.00 0.00 1.50 1.50 0.00 2.00 -17.49%
NAPS 1.40 1.41 1.4137 1.41 1.39 1.40 1.41 -0.47%
Adjusted Per Share Value based on latest NOSH - 59,803
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.01 5.76 25.47 18.75 12.12 5.52 19.11 -22.66%
EPS 0.01 -0.06 0.16 0.07 -0.05 -0.13 0.13 -81.99%
DPS 0.16 0.00 0.00 0.17 0.17 0.00 0.22 -19.17%
NAPS 0.1485 0.1577 0.1573 0.1567 0.1578 0.156 0.1571 -3.69%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.15 0.72 0.58 0.56 0.64 0.77 0.61 -
P/RPS 0.94 1.40 0.25 0.33 0.60 1.55 0.36 89.95%
P/EPS 1,045.45 -141.18 39.96 88.89 -142.16 -63.64 51.98 643.64%
EY 0.10 -0.71 2.50 1.13 -0.70 -1.57 1.92 -86.12%
DY 1.30 0.00 0.00 2.68 2.34 0.00 3.28 -46.13%
P/NAPS 0.82 0.51 0.41 0.40 0.46 0.55 0.43 53.96%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 26/02/07 27/11/06 28/08/06 29/05/06 27/02/06 -
Price 0.98 0.68 0.66 0.59 0.57 0.66 0.84 -
P/RPS 0.80 1.32 0.29 0.35 0.53 1.33 0.49 38.77%
P/EPS 890.91 -133.33 45.47 93.65 -126.61 -54.55 71.58 439.55%
EY 0.11 -0.75 2.20 1.07 -0.79 -1.83 1.40 -81.74%
DY 1.53 0.00 0.00 2.54 2.63 0.00 2.38 -25.57%
P/NAPS 0.70 0.48 0.47 0.42 0.41 0.47 0.60 10.85%

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