[LIIHEN] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 853.97%
YoY- 58.99%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 77,560 31,323 150,289 106,687 70,264 31,127 137,532 -31.76%
PBT -1,014 -1,140 1,047 794 -186 -572 1,447 -
Tax 392 179 132 -193 249 264 -575 -
NP -622 -961 1,179 601 63 -308 872 -
-
NP to SH -622 -961 1,179 601 63 -308 872 -
-
Tax Rate - - -12.61% 24.31% - - 39.74% -
Total Cost 78,182 32,284 149,110 106,086 70,201 31,435 136,660 -31.10%
-
Net Worth 83,359 84,279 85,151 84,680 80,181 85,152 84,928 -1.23%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 897 - - 901 859 - - -
Div Payout % 0.00% - - 150.00% 1,363.63% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 83,359 84,279 85,151 84,680 80,181 85,152 84,928 -1.23%
NOSH 59,807 60,062 60,050 60,100 57,272 60,392 60,075 -0.29%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -0.80% -3.07% 0.78% 0.56% 0.09% -0.99% 0.63% -
ROE -0.75% -1.14% 1.38% 0.71% 0.08% -0.36% 1.03% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 129.68 52.15 250.27 177.52 122.68 51.54 228.93 -31.56%
EPS -1.04 -1.60 1.97 1.00 0.11 -0.51 1.45 -
DPS 1.50 0.00 0.00 1.50 1.50 0.00 0.00 -
NAPS 1.3938 1.4032 1.418 1.409 1.40 1.41 1.4137 -0.94%
Adjusted Per Share Value based on latest NOSH - 60,224
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.36 5.80 27.83 19.76 13.01 5.76 25.47 -31.77%
EPS -0.12 -0.18 0.22 0.11 0.01 -0.06 0.16 -
DPS 0.17 0.00 0.00 0.17 0.16 0.00 0.00 -
NAPS 0.1544 0.1561 0.1577 0.1568 0.1485 0.1577 0.1573 -1.23%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.51 0.62 0.64 0.76 1.15 0.72 0.58 -
P/RPS 0.39 1.19 0.26 0.43 0.94 1.40 0.25 34.54%
P/EPS -49.04 -38.75 32.60 76.00 1,045.45 -141.18 39.96 -
EY -2.04 -2.58 3.07 1.32 0.10 -0.71 2.50 -
DY 2.94 0.00 0.00 1.97 1.30 0.00 0.00 -
P/NAPS 0.37 0.44 0.45 0.54 0.82 0.51 0.41 -6.62%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 25/02/08 26/11/07 27/08/07 28/05/07 26/02/07 -
Price 0.50 0.58 0.76 0.62 0.98 0.68 0.66 -
P/RPS 0.39 1.11 0.30 0.35 0.80 1.32 0.29 21.85%
P/EPS -48.08 -36.25 38.71 62.00 890.91 -133.33 45.47 -
EY -2.08 -2.76 2.58 1.61 0.11 -0.75 2.20 -
DY 3.00 0.00 0.00 2.42 1.53 0.00 0.00 -
P/NAPS 0.36 0.41 0.54 0.44 0.70 0.48 0.47 -16.29%

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