[LIIHEN] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -189.32%
YoY- -364.44%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 31,420 27,926 23,816 20,038 24,044 26,495 23,048 22.87%
PBT 1,636 766 -647 -682 962 1,526 1,497 6.08%
Tax -100 -172 -190 55 -260 -262 -514 -66.32%
NP 1,536 594 -837 -627 702 1,264 983 34.54%
-
NP to SH 1,536 594 -837 -627 702 1,264 983 34.54%
-
Tax Rate 6.11% 22.45% - - 27.03% 17.17% 34.34% -
Total Cost 29,884 27,332 24,653 20,665 23,342 25,231 22,065 22.34%
-
Net Worth 84,435 82,799 81,906 83,683 60,116 81,471 80,318 3.37%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,197 1,199 - - - 1,198 1,198 -0.05%
Div Payout % 77.97% 202.02% - - - 94.79% 121.95% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 84,435 82,799 81,906 83,683 60,116 81,471 80,318 3.37%
NOSH 59,883 59,999 59,785 59,714 60,116 59,905 59,939 -0.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.89% 2.13% -3.51% -3.13% 2.92% 4.77% 4.27% -
ROE 1.82% 0.72% -1.02% -0.75% 1.17% 1.55% 1.22% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 52.47 46.54 39.84 33.56 40.00 44.23 38.45 22.96%
EPS 2.56 0.99 -1.40 -1.05 1.17 2.11 1.64 34.45%
DPS 2.00 2.00 0.00 0.00 0.00 2.00 2.00 0.00%
NAPS 1.41 1.38 1.37 1.4014 1.00 1.36 1.34 3.44%
Adjusted Per Share Value based on latest NOSH - 59,714
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.82 5.17 4.41 3.71 4.45 4.91 4.27 22.86%
EPS 0.28 0.11 -0.16 -0.12 0.13 0.23 0.18 34.14%
DPS 0.22 0.22 0.00 0.00 0.00 0.22 0.22 0.00%
NAPS 0.1564 0.1533 0.1517 0.155 0.1113 0.1509 0.1487 3.41%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.61 0.73 0.88 1.00 2.23 5.25 1.88 -
P/RPS 1.16 1.57 2.21 2.98 5.58 11.87 4.89 -61.57%
P/EPS 23.78 73.74 -62.86 -95.24 190.97 248.82 114.63 -64.85%
EY 4.20 1.36 -1.59 -1.05 0.52 0.40 0.87 184.82%
DY 3.28 2.74 0.00 0.00 0.00 0.38 1.06 111.91%
P/NAPS 0.43 0.53 0.64 0.71 2.23 3.86 1.40 -54.37%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 29/08/05 30/05/05 28/02/05 22/11/04 23/08/04 -
Price 0.84 0.68 0.79 0.90 1.39 1.65 3.14 -
P/RPS 1.60 1.46 1.98 2.68 3.48 3.73 8.17 -66.17%
P/EPS 32.75 68.69 -56.43 -85.71 119.03 78.20 191.46 -69.08%
EY 3.05 1.46 -1.77 -1.17 0.84 1.28 0.52 224.18%
DY 2.38 2.94 0.00 0.00 0.00 1.21 0.64 139.45%
P/NAPS 0.60 0.49 0.58 0.64 1.39 1.21 2.34 -59.53%

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