[LIIHEN] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -44.46%
YoY- 87.2%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 27,926 23,816 20,038 24,044 26,495 23,048 18,168 33.15%
PBT 766 -647 -682 962 1,526 1,497 -462 -
Tax -172 -190 55 -260 -262 -514 327 -
NP 594 -837 -627 702 1,264 983 -135 -
-
NP to SH 594 -837 -627 702 1,264 983 -135 -
-
Tax Rate 22.45% - - 27.03% 17.17% 34.34% - -
Total Cost 27,332 24,653 20,665 23,342 25,231 22,065 18,303 30.61%
-
Net Worth 82,799 81,906 83,683 60,116 81,471 80,318 78,065 3.99%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 1,199 - - - 1,198 1,198 - -
Div Payout % 202.02% - - - 94.79% 121.95% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 82,799 81,906 83,683 60,116 81,471 80,318 78,065 3.99%
NOSH 59,999 59,785 59,714 60,116 59,905 59,939 58,695 1.47%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.13% -3.51% -3.13% 2.92% 4.77% 4.27% -0.74% -
ROE 0.72% -1.02% -0.75% 1.17% 1.55% 1.22% -0.17% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 46.54 39.84 33.56 40.00 44.23 38.45 30.95 31.22%
EPS 0.99 -1.40 -1.05 1.17 2.11 1.64 -0.23 -
DPS 2.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 1.38 1.37 1.4014 1.00 1.36 1.34 1.33 2.48%
Adjusted Per Share Value based on latest NOSH - 60,116
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.17 4.41 3.71 4.45 4.91 4.27 3.36 33.24%
EPS 0.11 -0.16 -0.12 0.13 0.23 0.18 -0.03 -
DPS 0.22 0.00 0.00 0.00 0.22 0.22 0.00 -
NAPS 0.1533 0.1517 0.155 0.1113 0.1509 0.1487 0.1446 3.96%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.73 0.88 1.00 2.23 5.25 1.88 1.20 -
P/RPS 1.57 2.21 2.98 5.58 11.87 4.89 3.88 -45.26%
P/EPS 73.74 -62.86 -95.24 190.97 248.82 114.63 -521.74 -
EY 1.36 -1.59 -1.05 0.52 0.40 0.87 -0.19 -
DY 2.74 0.00 0.00 0.00 0.38 1.06 0.00 -
P/NAPS 0.53 0.64 0.71 2.23 3.86 1.40 0.90 -29.72%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 29/08/05 30/05/05 28/02/05 22/11/04 23/08/04 28/05/04 -
Price 0.68 0.79 0.90 1.39 1.65 3.14 1.65 -
P/RPS 1.46 1.98 2.68 3.48 3.73 8.17 5.33 -57.78%
P/EPS 68.69 -56.43 -85.71 119.03 78.20 191.46 -717.39 -
EY 1.46 -1.77 -1.17 0.84 1.28 0.52 -0.14 -
DY 2.94 0.00 0.00 0.00 1.21 0.64 0.00 -
P/NAPS 0.49 0.58 0.64 1.39 1.21 2.34 1.24 -46.11%

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