[LIIHEN] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 37.09%
YoY- 140.97%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 71,780 43,854 20,038 91,756 67,712 41,216 18,168 149.70%
PBT -498 -1,329 -682 3,603 2,560 1,035 -462 5.12%
Tax -307 -135 55 -709 -449 -187 327 -
NP -805 -1,464 -627 2,894 2,111 848 -135 228.47%
-
NP to SH -805 -1,464 -627 2,894 2,111 848 -135 228.47%
-
Tax Rate - - - 19.68% 17.54% 18.07% - -
Total Cost 72,585 45,318 20,665 88,862 65,601 40,368 18,303 150.33%
-
Net Worth 82,902 82,199 83,683 84,567 81,561 80,590 78,065 4.08%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 1,201 - - 1,199 1,199 1,202 - -
Div Payout % 0.00% - - 41.45% 56.82% 141.84% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 82,902 82,199 83,683 84,567 81,561 80,590 78,065 4.08%
NOSH 60,074 59,999 59,714 59,977 59,971 60,141 58,695 1.55%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -1.12% -3.34% -3.13% 3.15% 3.12% 2.06% -0.74% -
ROE -0.97% -1.78% -0.75% 3.42% 2.59% 1.05% -0.17% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 119.48 73.09 33.56 152.98 112.91 68.53 30.95 145.88%
EPS -1.34 -2.44 -1.05 4.82 3.52 1.41 -0.23 223.43%
DPS 2.00 0.00 0.00 2.00 2.00 2.00 0.00 -
NAPS 1.38 1.37 1.4014 1.41 1.36 1.34 1.33 2.48%
Adjusted Per Share Value based on latest NOSH - 60,116
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.29 8.12 3.71 16.99 12.54 7.63 3.36 149.89%
EPS -0.15 -0.27 -0.12 0.54 0.39 0.16 -0.03 192.11%
DPS 0.22 0.00 0.00 0.22 0.22 0.22 0.00 -
NAPS 0.1535 0.1522 0.155 0.1566 0.151 0.1492 0.1446 4.05%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.73 0.88 1.00 2.23 5.25 1.88 1.20 -
P/RPS 0.61 1.20 2.98 1.46 4.65 2.74 3.88 -70.83%
P/EPS -54.48 -36.07 -95.24 46.22 149.15 133.33 -521.74 -77.79%
EY -1.84 -2.77 -1.05 2.16 0.67 0.75 -0.19 353.70%
DY 2.74 0.00 0.00 0.90 0.38 1.06 0.00 -
P/NAPS 0.53 0.64 0.71 1.58 3.86 1.40 0.90 -29.72%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 29/08/05 30/05/05 28/02/05 22/11/04 23/08/04 28/05/04 -
Price 0.68 0.79 0.90 1.39 1.65 3.14 1.65 -
P/RPS 0.57 1.08 2.68 0.91 1.46 4.58 5.33 -77.43%
P/EPS -50.75 -32.38 -85.71 28.81 46.88 222.70 -717.39 -82.86%
EY -1.97 -3.09 -1.17 3.47 2.13 0.45 -0.14 481.91%
DY 2.94 0.00 0.00 1.44 1.21 0.64 0.00 -
P/NAPS 0.49 0.58 0.64 0.99 1.21 2.34 1.24 -46.11%

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