[LIIHEN] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
18-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -85.71%
YoY- -28.64%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 82,470 59,859 38,810 17,332 88,463 65,842 41,105 58.87%
PBT 11,229 7,217 3,958 1,676 12,174 8,792 5,138 68.16%
Tax -3,091 -1,775 -827 -268 -2,323 -1,997 -1,100 98.75%
NP 8,138 5,442 3,131 1,408 9,851 6,795 4,038 59.34%
-
NP to SH 8,138 5,442 3,131 1,408 9,851 6,795 4,038 59.34%
-
Tax Rate 27.53% 24.59% 20.89% 15.99% 19.08% 22.71% 21.41% -
Total Cost 74,332 54,417 35,679 15,924 78,612 59,047 37,067 58.82%
-
Net Worth 76,381 74,964 39,974 71,360 70,012 69,613 66,814 9.30%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 1,499 - - - 2,999 - - -
Div Payout % 18.43% - - - 30.45% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 76,381 74,964 39,974 71,360 70,012 69,613 66,814 9.30%
NOSH 39,990 39,985 39,974 40,000 39,995 39,994 39,980 0.01%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 9.87% 9.09% 8.07% 8.12% 11.14% 10.32% 9.82% -
ROE 10.65% 7.26% 7.83% 1.97% 14.07% 9.76% 6.04% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 206.23 149.70 97.09 43.33 221.18 164.63 102.81 58.85%
EPS 20.35 13.61 5.22 3.52 24.63 16.99 10.10 59.32%
DPS 3.75 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.91 1.8748 1.00 1.784 1.7505 1.7406 1.6712 9.28%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 15.27 11.09 7.19 3.21 16.38 12.19 7.61 58.88%
EPS 1.51 1.01 0.58 0.26 1.82 1.26 0.75 59.24%
DPS 0.28 0.00 0.00 0.00 0.56 0.00 0.00 -
NAPS 0.1414 0.1388 0.074 0.1321 0.1297 0.1289 0.1237 9.29%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.63 0.99 1.04 1.01 1.22 1.54 2.02 -
P/RPS 0.79 0.66 1.07 2.33 0.55 0.94 1.96 -45.34%
P/EPS 8.01 7.27 13.28 28.69 4.95 9.06 20.00 -45.57%
EY 12.48 13.75 7.53 3.49 20.19 11.03 5.00 83.69%
DY 2.30 0.00 0.00 0.00 6.15 0.00 0.00 -
P/NAPS 0.85 0.53 1.04 0.57 0.70 0.88 1.21 -20.92%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 26/02/02 05/11/01 23/08/01 18/05/01 20/02/01 10/11/00 28/08/00 -
Price 1.69 1.07 1.12 1.04 1.02 1.50 1.91 -
P/RPS 0.82 0.71 1.15 2.40 0.46 0.91 1.86 -41.98%
P/EPS 8.30 7.86 14.30 29.55 4.14 8.83 18.91 -42.15%
EY 12.04 12.72 6.99 3.38 24.15 11.33 5.29 72.76%
DY 2.22 0.00 0.00 0.00 7.35 0.00 0.00 -
P/NAPS 0.88 0.57 1.12 0.58 0.58 0.86 1.14 -15.81%

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