[LIIHEN] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 49.56%
YoY- -79.56%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 67,712 41,216 18,168 85,421 63,468 41,332 19,576 128.19%
PBT 2,560 1,035 -462 969 1,420 1,192 413 236.31%
Tax -449 -187 327 232 -617 -684 -403 7.45%
NP 2,111 848 -135 1,201 803 508 10 3410.95%
-
NP to SH 2,111 848 -135 1,201 803 508 10 3410.95%
-
Tax Rate 17.54% 18.07% - -23.94% 43.45% 57.38% 97.58% -
Total Cost 65,601 40,368 18,303 84,220 62,665 40,824 19,566 123.51%
-
Net Worth 81,561 80,590 78,065 80,449 76,704 76,253 64,110 17.35%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 1,199 1,202 - 900 898 896 - -
Div Payout % 56.82% 141.84% - 74.98% 111.94% 176.47% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 81,561 80,590 78,065 80,449 76,704 76,253 64,110 17.35%
NOSH 59,971 60,141 58,695 60,036 59,925 59,764 50,000 12.85%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.12% 2.06% -0.74% 1.41% 1.27% 1.23% 0.05% -
ROE 2.59% 1.05% -0.17% 1.49% 1.05% 0.67% 0.02% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 112.91 68.53 30.95 142.28 105.91 69.16 39.15 102.22%
EPS 3.52 1.41 -0.23 2.00 1.34 0.85 0.02 3011.13%
DPS 2.00 2.00 0.00 1.50 1.50 1.50 0.00 -
NAPS 1.36 1.34 1.33 1.34 1.28 1.2759 1.2822 3.99%
Adjusted Per Share Value based on latest NOSH - 59,928
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.54 7.63 3.36 15.82 11.75 7.65 3.63 128.00%
EPS 0.39 0.16 -0.03 0.22 0.15 0.09 0.00 -
DPS 0.22 0.22 0.00 0.17 0.17 0.17 0.00 -
NAPS 0.151 0.1492 0.1446 0.149 0.142 0.1412 0.1187 17.35%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 5.25 1.88 1.20 0.95 0.93 0.91 0.79 -
P/RPS 4.65 2.74 3.88 0.67 0.88 1.32 2.02 74.07%
P/EPS 149.15 133.33 -521.74 47.49 69.40 107.06 3,950.00 -88.67%
EY 0.67 0.75 -0.19 2.11 1.44 0.93 0.03 688.57%
DY 0.38 1.06 0.00 1.58 1.61 1.65 0.00 -
P/NAPS 3.86 1.40 0.90 0.71 0.73 0.71 0.62 237.30%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/11/04 23/08/04 28/05/04 25/02/04 28/11/03 25/08/03 26/05/03 -
Price 1.65 3.14 1.65 1.04 1.02 1.16 0.78 -
P/RPS 1.46 4.58 5.33 0.73 0.96 1.68 1.99 -18.60%
P/EPS 46.88 222.70 -717.39 51.99 76.12 136.47 3,900.00 -94.71%
EY 2.13 0.45 -0.14 1.92 1.31 0.73 0.03 1601.37%
DY 1.21 0.64 0.00 1.44 1.47 1.29 0.00 -
P/NAPS 1.21 2.34 1.24 0.78 0.80 0.91 0.61 57.67%

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