[LIIHEN] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -85.8%
YoY- -17.9%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 88,808 63,850 39,595 18,512 82,470 59,859 38,810 73.38%
PBT 8,607 6,269 3,638 1,684 11,229 7,217 3,958 67.61%
Tax -2,731 -2,041 -1,403 -528 -3,091 -1,775 -827 121.27%
NP 5,876 4,228 2,235 1,156 8,138 5,442 3,131 51.97%
-
NP to SH 5,876 4,228 2,235 1,156 8,138 5,442 3,131 51.97%
-
Tax Rate 31.73% 32.56% 38.57% 31.35% 27.53% 24.59% 20.89% -
Total Cost 82,932 59,622 37,360 17,356 74,332 54,417 35,679 75.20%
-
Net Worth 68,177 79,360 78,776 77,779 76,381 74,964 39,974 42.61%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,549 - - - 1,499 - - -
Div Payout % 26.37% - - - 18.43% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 68,177 79,360 78,776 77,779 76,381 74,964 39,974 42.61%
NOSH 51,649 59,971 59,919 39,999 39,990 39,985 39,974 18.57%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.62% 6.62% 5.64% 6.24% 9.87% 9.09% 8.07% -
ROE 8.62% 5.33% 2.84% 1.49% 10.65% 7.26% 7.83% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 171.94 106.47 66.08 46.28 206.23 149.70 97.09 46.22%
EPS 9.79 7.05 3.73 2.89 20.35 13.61 5.22 51.90%
DPS 3.00 0.00 0.00 0.00 3.75 0.00 0.00 -
NAPS 1.32 1.3233 1.3147 1.9445 1.91 1.8748 1.00 20.27%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 16.45 11.82 7.33 3.43 15.27 11.09 7.19 73.36%
EPS 1.09 0.78 0.41 0.21 1.51 1.01 0.58 52.11%
DPS 0.29 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.1263 0.147 0.1459 0.144 0.1414 0.1388 0.074 42.67%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.80 0.81 1.13 1.91 1.63 0.99 1.04 -
P/RPS 0.47 0.76 1.71 4.13 0.79 0.66 1.07 -42.12%
P/EPS 7.03 11.49 30.29 66.09 8.01 7.27 13.28 -34.48%
EY 14.22 8.70 3.30 1.51 12.48 13.75 7.53 52.60%
DY 3.75 0.00 0.00 0.00 2.30 0.00 0.00 -
P/NAPS 0.61 0.61 0.86 0.98 0.85 0.53 1.04 -29.86%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 01/04/03 26/11/02 28/08/02 30/05/02 26/02/02 05/11/01 23/08/01 -
Price 0.80 0.89 1.02 1.17 1.69 1.07 1.12 -
P/RPS 0.47 0.84 1.54 2.53 0.82 0.71 1.15 -44.83%
P/EPS 7.03 12.62 27.35 40.48 8.30 7.86 14.30 -37.63%
EY 14.22 7.92 3.66 2.47 12.04 12.72 6.99 60.34%
DY 3.75 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.61 0.67 0.78 0.60 0.88 0.57 1.12 -33.23%

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