[LIIHEN] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 130.69%
YoY- 23.51%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 106,687 70,264 31,127 137,532 101,259 65,445 29,819 133.74%
PBT 794 -186 -572 1,447 1,427 415 -513 -
Tax -193 249 264 -575 -1,049 -691 -215 -6.93%
NP 601 63 -308 872 378 -276 -728 -
-
NP to SH 601 63 -308 872 378 -276 -728 -
-
Tax Rate 24.31% - - 39.74% 73.51% 166.51% - -
Total Cost 106,086 70,201 31,435 136,660 100,881 65,721 30,547 129.15%
-
Net Worth 84,680 80,181 85,152 84,928 84,599 85,213 84,231 0.35%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 901 859 - - 900 919 - -
Div Payout % 150.00% 1,363.63% - - 238.10% 0.00% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 84,680 80,181 85,152 84,928 84,599 85,213 84,231 0.35%
NOSH 60,100 57,272 60,392 60,075 60,000 61,304 60,165 -0.07%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.56% 0.09% -0.99% 0.63% 0.37% -0.42% -2.44% -
ROE 0.71% 0.08% -0.36% 1.03% 0.45% -0.32% -0.86% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 177.52 122.68 51.54 228.93 168.77 106.75 49.56 133.92%
EPS 1.00 0.11 -0.51 1.45 0.63 -0.46 -1.21 -
DPS 1.50 1.50 0.00 0.00 1.50 1.50 0.00 -
NAPS 1.409 1.40 1.41 1.4137 1.41 1.39 1.40 0.42%
Adjusted Per Share Value based on latest NOSH - 60,142
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.76 13.01 5.76 25.47 18.75 12.12 5.52 133.82%
EPS 0.11 0.01 -0.06 0.16 0.07 -0.05 -0.13 -
DPS 0.17 0.16 0.00 0.00 0.17 0.17 0.00 -
NAPS 0.1568 0.1485 0.1577 0.1573 0.1567 0.1578 0.156 0.34%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.76 1.15 0.72 0.58 0.56 0.64 0.77 -
P/RPS 0.43 0.94 1.40 0.25 0.33 0.60 1.55 -57.43%
P/EPS 76.00 1,045.45 -141.18 39.96 88.89 -142.16 -63.64 -
EY 1.32 0.10 -0.71 2.50 1.13 -0.70 -1.57 -
DY 1.97 1.30 0.00 0.00 2.68 2.34 0.00 -
P/NAPS 0.54 0.82 0.51 0.41 0.40 0.46 0.55 -1.21%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 27/08/07 28/05/07 26/02/07 27/11/06 28/08/06 29/05/06 -
Price 0.62 0.98 0.68 0.66 0.59 0.57 0.66 -
P/RPS 0.35 0.80 1.32 0.29 0.35 0.53 1.33 -58.90%
P/EPS 62.00 890.91 -133.33 45.47 93.65 -126.61 -54.55 -
EY 1.61 0.11 -0.75 2.20 1.07 -0.79 -1.83 -
DY 2.42 1.53 0.00 0.00 2.54 2.63 0.00 -
P/NAPS 0.44 0.70 0.48 0.47 0.42 0.41 0.47 -4.29%

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