[LIIHEN] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 161.95%
YoY- 153.88%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 31,127 36,273 35,814 35,625 29,819 31,420 27,926 7.50%
PBT -572 502 664 928 -513 1,636 766 -
Tax 264 314 -359 -477 -215 -100 -172 -
NP -308 816 305 451 -728 1,536 594 -
-
NP to SH -308 816 305 451 -728 1,536 594 -
-
Tax Rate - -62.55% 54.07% 51.40% - 6.11% 22.45% -
Total Cost 31,435 35,457 35,509 35,174 30,547 29,884 27,332 9.78%
-
Net Worth 85,152 60,142 84,323 83,585 84,231 84,435 82,799 1.88%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 901 - 1,197 1,199 -
Div Payout % - - - 200.00% - 77.97% 202.02% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 85,152 60,142 84,323 83,585 84,231 84,435 82,799 1.88%
NOSH 60,392 60,142 59,803 60,133 60,165 59,883 59,999 0.43%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -0.99% 2.25% 0.85% 1.27% -2.44% 4.89% 2.13% -
ROE -0.36% 1.36% 0.36% 0.54% -0.86% 1.82% 0.72% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 51.54 60.31 59.89 59.24 49.56 52.47 46.54 7.04%
EPS -0.51 1.36 0.51 0.75 -1.21 2.56 0.99 -
DPS 0.00 0.00 0.00 1.50 0.00 2.00 2.00 -
NAPS 1.41 1.00 1.41 1.39 1.40 1.41 1.38 1.44%
Adjusted Per Share Value based on latest NOSH - 60,133
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 5.75 6.70 6.62 6.58 5.51 5.81 5.16 7.49%
EPS -0.06 0.15 0.06 0.08 -0.13 0.28 0.11 -
DPS 0.00 0.00 0.00 0.17 0.00 0.22 0.22 -
NAPS 0.1574 0.1112 0.1559 0.1545 0.1557 0.1561 0.153 1.90%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.72 0.58 0.56 0.64 0.77 0.61 0.73 -
P/RPS 1.40 0.96 0.94 1.08 1.55 1.16 1.57 -7.36%
P/EPS -141.18 42.75 109.80 85.33 -63.64 23.78 73.74 -
EY -0.71 2.34 0.91 1.17 -1.57 4.20 1.36 -
DY 0.00 0.00 0.00 2.34 0.00 3.28 2.74 -
P/NAPS 0.51 0.58 0.40 0.46 0.55 0.43 0.53 -2.53%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 26/02/07 27/11/06 28/08/06 29/05/06 27/02/06 28/11/05 -
Price 0.68 0.66 0.59 0.57 0.66 0.84 0.68 -
P/RPS 1.32 1.09 0.99 0.96 1.33 1.60 1.46 -6.50%
P/EPS -133.33 48.64 115.69 76.00 -54.55 32.75 68.69 -
EY -0.75 2.06 0.86 1.32 -1.83 3.05 1.46 -
DY 0.00 0.00 0.00 2.63 0.00 2.38 2.94 -
P/NAPS 0.48 0.66 0.42 0.41 0.47 0.60 0.49 -1.36%

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