[LIIHEN] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 44.78%
YoY- -4.9%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 54,953 46,237 31,323 43,603 36,422 39,137 31,127 45.92%
PBT 3,159 126 -1,140 450 978 386 -572 -
Tax -714 213 179 326 -442 -15 264 -
NP 2,445 339 -961 776 536 371 -308 -
-
NP to SH 2,445 339 -961 776 536 371 -308 -
-
Tax Rate 22.60% -169.05% - -72.44% 45.19% 3.89% - -
Total Cost 52,508 45,898 32,284 42,827 35,886 38,766 31,435 40.64%
-
Net Worth 85,994 82,894 84,279 60,202 84,856 83,774 85,152 0.65%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 898 892 - - - 897 - -
Div Payout % 36.76% 263.16% - - - 241.94% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 85,994 82,894 84,279 60,202 84,856 83,774 85,152 0.65%
NOSH 59,926 59,473 60,062 60,202 60,224 59,838 60,392 -0.51%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.45% 0.73% -3.07% 1.78% 1.47% 0.95% -0.99% -
ROE 2.84% 0.41% -1.14% 1.29% 0.63% 0.44% -0.36% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 91.70 77.74 52.15 72.43 60.48 65.40 51.54 46.67%
EPS 4.08 0.57 -1.60 1.29 0.89 0.62 -0.51 -
DPS 1.50 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.435 1.3938 1.4032 1.00 1.409 1.40 1.41 1.17%
Adjusted Per Share Value based on latest NOSH - 60,202
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.18 8.56 5.80 8.07 6.74 7.25 5.76 46.02%
EPS 0.45 0.06 -0.18 0.14 0.10 0.07 -0.06 -
DPS 0.17 0.17 0.00 0.00 0.00 0.17 0.00 -
NAPS 0.1592 0.1535 0.1561 0.1115 0.1571 0.1551 0.1577 0.63%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.55 0.51 0.62 0.64 0.76 1.15 0.72 -
P/RPS 0.60 0.66 1.19 0.88 1.26 1.76 1.40 -43.06%
P/EPS 13.48 89.47 -38.75 49.65 85.39 185.48 -141.18 -
EY 7.42 1.12 -2.58 2.01 1.17 0.54 -0.71 -
DY 2.73 2.94 0.00 0.00 0.00 1.30 0.00 -
P/NAPS 0.38 0.37 0.44 0.64 0.54 0.82 0.51 -17.76%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 25/08/08 26/05/08 25/02/08 26/11/07 27/08/07 28/05/07 -
Price 0.32 0.50 0.58 0.76 0.62 0.98 0.68 -
P/RPS 0.35 0.64 1.11 1.05 1.03 1.50 1.32 -58.62%
P/EPS 7.84 87.72 -36.25 58.96 69.66 158.06 -133.33 -
EY 12.75 1.14 -2.76 1.70 1.44 0.63 -0.75 -
DY 4.69 3.00 0.00 0.00 0.00 1.53 0.00 -
P/NAPS 0.22 0.36 0.41 0.76 0.44 0.70 0.48 -40.46%

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