[LIIHEN] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 170.97%
YoY- -53.01%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 35,625 29,819 31,420 27,926 23,816 20,038 24,044 30.06%
PBT 928 -513 1,636 766 -647 -682 962 -2.37%
Tax -477 -215 -100 -172 -190 55 -260 50.03%
NP 451 -728 1,536 594 -837 -627 702 -25.60%
-
NP to SH 451 -728 1,536 594 -837 -627 702 -25.60%
-
Tax Rate 51.40% - 6.11% 22.45% - - 27.03% -
Total Cost 35,174 30,547 29,884 27,332 24,653 20,665 23,342 31.53%
-
Net Worth 83,585 84,231 84,435 82,799 81,906 83,683 60,116 24.64%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 901 - 1,197 1,199 - - - -
Div Payout % 200.00% - 77.97% 202.02% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 83,585 84,231 84,435 82,799 81,906 83,683 60,116 24.64%
NOSH 60,133 60,165 59,883 59,999 59,785 59,714 60,116 0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.27% -2.44% 4.89% 2.13% -3.51% -3.13% 2.92% -
ROE 0.54% -0.86% 1.82% 0.72% -1.02% -0.75% 1.17% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 59.24 49.56 52.47 46.54 39.84 33.56 40.00 30.02%
EPS 0.75 -1.21 2.56 0.99 -1.40 -1.05 1.17 -25.71%
DPS 1.50 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.39 1.40 1.41 1.38 1.37 1.4014 1.00 24.62%
Adjusted Per Share Value based on latest NOSH - 59,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.60 5.52 5.82 5.17 4.41 3.71 4.45 30.14%
EPS 0.08 -0.13 0.28 0.11 -0.16 -0.12 0.13 -27.71%
DPS 0.17 0.00 0.22 0.22 0.00 0.00 0.00 -
NAPS 0.1548 0.156 0.1564 0.1533 0.1517 0.155 0.1113 24.67%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.64 0.77 0.61 0.73 0.88 1.00 2.23 -
P/RPS 1.08 1.55 1.16 1.57 2.21 2.98 5.58 -66.64%
P/EPS 85.33 -63.64 23.78 73.74 -62.86 -95.24 190.97 -41.63%
EY 1.17 -1.57 4.20 1.36 -1.59 -1.05 0.52 71.96%
DY 2.34 0.00 3.28 2.74 0.00 0.00 0.00 -
P/NAPS 0.46 0.55 0.43 0.53 0.64 0.71 2.23 -65.18%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 27/02/06 28/11/05 29/08/05 30/05/05 28/02/05 -
Price 0.57 0.66 0.84 0.68 0.79 0.90 1.39 -
P/RPS 0.96 1.33 1.60 1.46 1.98 2.68 3.48 -57.72%
P/EPS 76.00 -54.55 32.75 68.69 -56.43 -85.71 119.03 -25.91%
EY 1.32 -1.83 3.05 1.46 -1.77 -1.17 0.84 35.27%
DY 2.63 0.00 2.38 2.94 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.60 0.49 0.58 0.64 1.39 -55.78%

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