[LIIHEN] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -58.36%
YoY- -17.9%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 24,957 24,256 21,083 18,512 22,611 21,001 21,478 10.49%
PBT 2,343 2,626 1,954 1,684 4,081 3,250 2,282 1.76%
Tax -332 -638 -875 -528 -1,305 -956 -559 -29.27%
NP 2,011 1,988 1,079 1,156 2,776 2,294 1,723 10.82%
-
NP to SH 2,011 1,988 1,079 1,156 2,776 2,294 1,723 10.82%
-
Tax Rate 14.17% 24.30% 44.78% 31.35% 31.98% 29.42% 24.50% -
Total Cost 22,946 22,268 20,004 17,356 19,835 18,707 19,755 10.46%
-
Net Worth 60,032 79,477 78,808 77,779 76,399 74,926 39,954 31.08%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 900 - - - 1,499 - - -
Div Payout % 44.78% - - - 54.03% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 60,032 79,477 78,808 77,779 76,399 74,926 39,954 31.08%
NOSH 60,032 60,060 59,944 39,999 39,999 39,965 39,954 31.08%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.06% 8.20% 5.12% 6.24% 12.28% 10.92% 8.02% -
ROE 3.35% 2.50% 1.37% 1.49% 3.63% 3.06% 4.31% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 41.57 40.39 35.17 46.28 56.53 52.55 53.76 -15.71%
EPS 3.35 3.31 1.80 2.89 6.94 5.74 2.87 10.82%
DPS 1.50 0.00 0.00 0.00 3.75 0.00 0.00 -
NAPS 1.00 1.3233 1.3147 1.9445 1.91 1.8748 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 4.62 4.49 3.90 3.43 4.19 3.89 3.98 10.42%
EPS 0.37 0.37 0.20 0.21 0.51 0.42 0.32 10.13%
DPS 0.17 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.1112 0.1472 0.1459 0.144 0.1415 0.1388 0.074 31.09%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.80 0.81 1.13 1.91 1.63 0.99 1.04 -
P/RPS 1.92 2.01 3.21 4.13 2.88 1.88 1.93 -0.34%
P/EPS 23.88 24.47 62.78 66.09 23.49 17.25 24.12 -0.66%
EY 4.19 4.09 1.59 1.51 4.26 5.80 4.15 0.63%
DY 1.87 0.00 0.00 0.00 2.30 0.00 0.00 -
P/NAPS 0.80 0.61 0.86 0.98 0.85 0.53 1.04 -16.00%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 01/04/03 26/11/02 28/08/02 30/05/02 26/02/02 05/11/01 23/08/01 -
Price 0.80 0.89 1.02 1.17 1.69 1.07 1.12 -
P/RPS 1.92 2.20 2.90 2.53 2.99 2.04 2.08 -5.18%
P/EPS 23.88 26.89 56.67 40.48 24.35 18.64 25.97 -5.42%
EY 4.19 3.72 1.76 2.47 4.11 5.36 3.85 5.78%
DY 1.87 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.80 0.67 0.78 0.60 0.88 0.57 1.12 -20.04%

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