[LIIHEN] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 17.92%
YoY- -81.35%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 26,495 23,048 18,168 21,953 22,136 21,756 19,576 22.28%
PBT 1,526 1,497 -462 -474 252 778 413 138.43%
Tax -262 -514 327 849 66 -280 -403 -24.89%
NP 1,264 983 -135 375 318 498 10 2396.52%
-
NP to SH 1,264 983 -135 375 318 498 10 2396.52%
-
Tax Rate 17.17% 34.34% - - -26.19% 35.99% 97.58% -
Total Cost 25,231 22,065 18,303 21,578 21,818 21,258 19,566 18.41%
-
Net Worth 81,471 80,318 78,065 59,928 76,800 76,554 64,110 17.27%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 1,198 1,198 - - 900 900 - -
Div Payout % 94.79% 121.95% - - 283.02% 180.72% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 81,471 80,318 78,065 59,928 76,800 76,554 64,110 17.27%
NOSH 59,905 59,939 58,695 59,928 60,000 60,000 50,000 12.76%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.77% 4.27% -0.74% 1.71% 1.44% 2.29% 0.05% -
ROE 1.55% 1.22% -0.17% 0.63% 0.41% 0.65% 0.02% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 44.23 38.45 30.95 36.63 36.89 36.26 39.15 8.44%
EPS 2.11 1.64 -0.23 0.63 0.53 0.83 0.02 2113.85%
DPS 2.00 2.00 0.00 0.00 1.50 1.50 0.00 -
NAPS 1.36 1.34 1.33 1.00 1.28 1.2759 1.2822 3.99%
Adjusted Per Share Value based on latest NOSH - 59,928
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.91 4.27 3.36 4.07 4.10 4.03 3.63 22.23%
EPS 0.23 0.18 -0.03 0.07 0.06 0.09 0.00 -
DPS 0.22 0.22 0.00 0.00 0.17 0.17 0.00 -
NAPS 0.1509 0.1487 0.1446 0.111 0.1422 0.1418 0.1187 17.30%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 5.25 1.88 1.20 0.95 0.93 0.91 0.79 -
P/RPS 11.87 4.89 3.88 2.59 2.52 2.51 2.02 224.58%
P/EPS 248.82 114.63 -521.74 151.82 175.47 109.64 3,950.00 -84.08%
EY 0.40 0.87 -0.19 0.66 0.57 0.91 0.03 459.64%
DY 0.38 1.06 0.00 0.00 1.61 1.65 0.00 -
P/NAPS 3.86 1.40 0.90 0.95 0.73 0.71 0.62 237.30%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/11/04 23/08/04 28/05/04 25/02/04 28/11/03 25/08/03 26/05/03 -
Price 1.65 3.14 1.65 1.04 1.02 1.16 0.78 -
P/RPS 3.73 8.17 5.33 2.84 2.76 3.20 1.99 51.84%
P/EPS 78.20 191.46 -717.39 166.20 192.45 139.76 3,900.00 -92.56%
EY 1.28 0.52 -0.14 0.60 0.52 0.72 0.03 1112.70%
DY 1.21 0.64 0.00 0.00 1.47 1.29 0.00 -
P/NAPS 1.21 2.34 1.24 1.04 0.80 0.91 0.61 57.67%

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