[LIIHEN] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
01-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 38.98%
YoY- -27.8%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 63,468 41,332 19,576 88,808 63,850 39,595 18,512 127.20%
PBT 1,420 1,192 413 8,607 6,269 3,638 1,684 -10.73%
Tax -617 -684 -403 -2,731 -2,041 -1,403 -528 10.93%
NP 803 508 10 5,876 4,228 2,235 1,156 -21.54%
-
NP to SH 803 508 10 5,876 4,228 2,235 1,156 -21.54%
-
Tax Rate 43.45% 57.38% 97.58% 31.73% 32.56% 38.57% 31.35% -
Total Cost 62,665 40,824 19,566 82,932 59,622 37,360 17,356 135.16%
-
Net Worth 76,704 76,253 64,110 68,177 79,360 78,776 77,779 -0.92%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 898 896 - 1,549 - - - -
Div Payout % 111.94% 176.47% - 26.37% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 76,704 76,253 64,110 68,177 79,360 78,776 77,779 -0.92%
NOSH 59,925 59,764 50,000 51,649 59,971 59,919 39,999 30.89%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.27% 1.23% 0.05% 6.62% 6.62% 5.64% 6.24% -
ROE 1.05% 0.67% 0.02% 8.62% 5.33% 2.84% 1.49% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 105.91 69.16 39.15 171.94 106.47 66.08 46.28 73.57%
EPS 1.34 0.85 0.02 9.79 7.05 3.73 2.89 -40.06%
DPS 1.50 1.50 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.28 1.2759 1.2822 1.32 1.3233 1.3147 1.9445 -24.30%
Adjusted Per Share Value based on latest NOSH - 60,032
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.75 7.65 3.63 16.45 11.82 7.33 3.43 127.07%
EPS 0.15 0.09 0.00 1.09 0.78 0.41 0.21 -20.07%
DPS 0.17 0.17 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.142 0.1412 0.1187 0.1263 0.147 0.1459 0.144 -0.92%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.93 0.91 0.79 0.80 0.81 1.13 1.91 -
P/RPS 0.88 1.32 2.02 0.47 0.76 1.71 4.13 -64.29%
P/EPS 69.40 107.06 3,950.00 7.03 11.49 30.29 66.09 3.30%
EY 1.44 0.93 0.03 14.22 8.70 3.30 1.51 -3.11%
DY 1.61 1.65 0.00 3.75 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.62 0.61 0.61 0.86 0.98 -17.81%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 25/08/03 26/05/03 01/04/03 26/11/02 28/08/02 30/05/02 -
Price 1.02 1.16 0.78 0.80 0.89 1.02 1.17 -
P/RPS 0.96 1.68 1.99 0.47 0.84 1.54 2.53 -47.55%
P/EPS 76.12 136.47 3,900.00 7.03 12.62 27.35 40.48 52.29%
EY 1.31 0.73 0.03 14.22 7.92 3.66 2.47 -34.45%
DY 1.47 1.29 0.00 3.75 0.00 0.00 0.00 -
P/NAPS 0.80 0.91 0.61 0.61 0.67 0.78 0.60 21.12%

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