[LIIHEN] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -135.32%
YoY- 57.69%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 150,289 106,687 70,264 31,127 137,532 101,259 65,445 73.79%
PBT 1,047 794 -186 -572 1,447 1,427 415 85.01%
Tax 132 -193 249 264 -575 -1,049 -691 -
NP 1,179 601 63 -308 872 378 -276 -
-
NP to SH 1,179 601 63 -308 872 378 -276 -
-
Tax Rate -12.61% 24.31% - - 39.74% 73.51% 166.51% -
Total Cost 149,110 106,086 70,201 31,435 136,660 100,881 65,721 72.40%
-
Net Worth 85,151 84,680 80,181 85,152 84,928 84,599 85,213 -0.04%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 901 859 - - 900 919 -
Div Payout % - 150.00% 1,363.63% - - 238.10% 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 85,151 84,680 80,181 85,152 84,928 84,599 85,213 -0.04%
NOSH 60,050 60,100 57,272 60,392 60,075 60,000 61,304 -1.36%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.78% 0.56% 0.09% -0.99% 0.63% 0.37% -0.42% -
ROE 1.38% 0.71% 0.08% -0.36% 1.03% 0.45% -0.32% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 250.27 177.52 122.68 51.54 228.93 168.77 106.75 76.20%
EPS 1.97 1.00 0.11 -0.51 1.45 0.63 -0.46 -
DPS 0.00 1.50 1.50 0.00 0.00 1.50 1.50 -
NAPS 1.418 1.409 1.40 1.41 1.4137 1.41 1.39 1.33%
Adjusted Per Share Value based on latest NOSH - 60,392
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 27.83 19.76 13.01 5.76 25.47 18.75 12.12 73.78%
EPS 0.22 0.11 0.01 -0.06 0.16 0.07 -0.05 -
DPS 0.00 0.17 0.16 0.00 0.00 0.17 0.17 -
NAPS 0.1577 0.1568 0.1485 0.1577 0.1573 0.1567 0.1578 -0.04%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.64 0.76 1.15 0.72 0.58 0.56 0.64 -
P/RPS 0.26 0.43 0.94 1.40 0.25 0.33 0.60 -42.64%
P/EPS 32.60 76.00 1,045.45 -141.18 39.96 88.89 -142.16 -
EY 3.07 1.32 0.10 -0.71 2.50 1.13 -0.70 -
DY 0.00 1.97 1.30 0.00 0.00 2.68 2.34 -
P/NAPS 0.45 0.54 0.82 0.51 0.41 0.40 0.46 -1.45%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 26/11/07 27/08/07 28/05/07 26/02/07 27/11/06 28/08/06 -
Price 0.76 0.62 0.98 0.68 0.66 0.59 0.57 -
P/RPS 0.30 0.35 0.80 1.32 0.29 0.35 0.53 -31.50%
P/EPS 38.71 62.00 890.91 -133.33 45.47 93.65 -126.61 -
EY 2.58 1.61 0.11 -0.75 2.20 1.07 -0.79 -
DY 0.00 2.42 1.53 0.00 0.00 2.54 2.63 -
P/NAPS 0.54 0.44 0.70 0.48 0.47 0.42 0.41 20.09%

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