[LIIHEN] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
29-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -136.0%
YoY- -1450.0%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 24,044 26,495 23,048 18,168 21,953 22,136 21,756 6.86%
PBT 962 1,526 1,497 -462 -474 252 778 15.12%
Tax -260 -262 -514 327 849 66 -280 -4.79%
NP 702 1,264 983 -135 375 318 498 25.58%
-
NP to SH 702 1,264 983 -135 375 318 498 25.58%
-
Tax Rate 27.03% 17.17% 34.34% - - -26.19% 35.99% -
Total Cost 23,342 25,231 22,065 18,303 21,578 21,818 21,258 6.40%
-
Net Worth 60,116 81,471 80,318 78,065 59,928 76,800 76,554 -14.82%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 1,198 1,198 - - 900 900 -
Div Payout % - 94.79% 121.95% - - 283.02% 180.72% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 60,116 81,471 80,318 78,065 59,928 76,800 76,554 -14.82%
NOSH 60,116 59,905 59,939 58,695 59,928 60,000 60,000 0.12%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.92% 4.77% 4.27% -0.74% 1.71% 1.44% 2.29% -
ROE 1.17% 1.55% 1.22% -0.17% 0.63% 0.41% 0.65% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 40.00 44.23 38.45 30.95 36.63 36.89 36.26 6.73%
EPS 1.17 2.11 1.64 -0.23 0.63 0.53 0.83 25.58%
DPS 0.00 2.00 2.00 0.00 0.00 1.50 1.50 -
NAPS 1.00 1.36 1.34 1.33 1.00 1.28 1.2759 -14.93%
Adjusted Per Share Value based on latest NOSH - 58,695
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 4.45 4.91 4.27 3.36 4.07 4.10 4.03 6.80%
EPS 0.13 0.23 0.18 -0.03 0.07 0.06 0.09 27.63%
DPS 0.00 0.22 0.22 0.00 0.00 0.17 0.17 -
NAPS 0.1113 0.1509 0.1487 0.1446 0.111 0.1422 0.1418 -14.84%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.23 5.25 1.88 1.20 0.95 0.93 0.91 -
P/RPS 5.58 11.87 4.89 3.88 2.59 2.52 2.51 69.92%
P/EPS 190.97 248.82 114.63 -521.74 151.82 175.47 109.64 44.52%
EY 0.52 0.40 0.87 -0.19 0.66 0.57 0.91 -31.02%
DY 0.00 0.38 1.06 0.00 0.00 1.61 1.65 -
P/NAPS 2.23 3.86 1.40 0.90 0.95 0.73 0.71 113.72%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 22/11/04 23/08/04 28/05/04 25/02/04 28/11/03 25/08/03 -
Price 1.39 1.65 3.14 1.65 1.04 1.02 1.16 -
P/RPS 3.48 3.73 8.17 5.33 2.84 2.76 3.20 5.72%
P/EPS 119.03 78.20 191.46 -717.39 166.20 192.45 139.76 -10.10%
EY 0.84 1.28 0.52 -0.14 0.60 0.52 0.72 10.77%
DY 0.00 1.21 0.64 0.00 0.00 1.47 1.29 -
P/NAPS 1.39 1.21 2.34 1.24 1.04 0.80 0.91 32.46%

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