[LIIHEN] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -99.5%
YoY- -99.13%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 21,953 22,136 21,756 19,576 24,957 24,256 21,083 2.72%
PBT -474 252 778 413 2,343 2,626 1,954 -
Tax 849 66 -280 -403 -332 -638 -875 -
NP 375 318 498 10 2,011 1,988 1,079 -50.47%
-
NP to SH 375 318 498 10 2,011 1,988 1,079 -50.47%
-
Tax Rate - -26.19% 35.99% 97.58% 14.17% 24.30% 44.78% -
Total Cost 21,578 21,818 21,258 19,566 22,946 22,268 20,004 5.16%
-
Net Worth 59,928 76,800 76,554 64,110 60,032 79,477 78,808 -16.64%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 900 900 - 900 - - -
Div Payout % - 283.02% 180.72% - 44.78% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 59,928 76,800 76,554 64,110 60,032 79,477 78,808 -16.64%
NOSH 59,928 60,000 60,000 50,000 60,032 60,060 59,944 -0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.71% 1.44% 2.29% 0.05% 8.06% 8.20% 5.12% -
ROE 0.63% 0.41% 0.65% 0.02% 3.35% 2.50% 1.37% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 36.63 36.89 36.26 39.15 41.57 40.39 35.17 2.74%
EPS 0.63 0.53 0.83 0.02 3.35 3.31 1.80 -50.24%
DPS 0.00 1.50 1.50 0.00 1.50 0.00 0.00 -
NAPS 1.00 1.28 1.2759 1.2822 1.00 1.3233 1.3147 -16.63%
Adjusted Per Share Value based on latest NOSH - 50,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 4.06 4.09 4.02 3.62 4.61 4.48 3.90 2.70%
EPS 0.07 0.06 0.09 0.00 0.37 0.37 0.20 -50.24%
DPS 0.00 0.17 0.17 0.00 0.17 0.00 0.00 -
NAPS 0.1108 0.142 0.1415 0.1185 0.111 0.1469 0.1457 -16.64%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.95 0.93 0.91 0.79 0.80 0.81 1.13 -
P/RPS 2.59 2.52 2.51 2.02 1.92 2.01 3.21 -13.29%
P/EPS 151.82 175.47 109.64 3,950.00 23.88 24.47 62.78 79.87%
EY 0.66 0.57 0.91 0.03 4.19 4.09 1.59 -44.26%
DY 0.00 1.61 1.65 0.00 1.87 0.00 0.00 -
P/NAPS 0.95 0.73 0.71 0.62 0.80 0.61 0.86 6.84%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 28/11/03 25/08/03 26/05/03 01/04/03 26/11/02 28/08/02 -
Price 1.04 1.02 1.16 0.78 0.80 0.89 1.02 -
P/RPS 2.84 2.76 3.20 1.99 1.92 2.20 2.90 -1.38%
P/EPS 166.20 192.45 139.76 3,900.00 23.88 26.89 56.67 104.48%
EY 0.60 0.52 0.72 0.03 4.19 3.72 1.76 -51.10%
DY 0.00 1.47 1.29 0.00 1.87 0.00 0.00 -
P/NAPS 1.04 0.80 0.91 0.61 0.80 0.67 0.78 21.07%

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