[LIIHEN] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -223.84%
YoY- -212.01%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 40,667 54,953 46,237 31,323 43,603 36,422 39,137 2.57%
PBT 4,102 3,159 126 -1,140 450 978 386 379.91%
Tax -463 -714 213 179 326 -442 -15 873.82%
NP 3,639 2,445 339 -961 776 536 371 355.05%
-
NP to SH 3,639 2,445 339 -961 776 536 371 355.05%
-
Tax Rate 11.29% 22.60% -169.05% - -72.44% 45.19% 3.89% -
Total Cost 37,028 52,508 45,898 32,284 42,827 35,886 38,766 -2.99%
-
Net Worth 59,948 85,994 82,894 84,279 60,202 84,856 83,774 -19.91%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 898 892 - - - 897 -
Div Payout % - 36.76% 263.16% - - - 241.94% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 59,948 85,994 82,894 84,279 60,202 84,856 83,774 -19.91%
NOSH 59,948 59,926 59,473 60,062 60,202 60,224 59,838 0.12%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.95% 4.45% 0.73% -3.07% 1.78% 1.47% 0.95% -
ROE 6.07% 2.84% 0.41% -1.14% 1.29% 0.63% 0.44% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 67.84 91.70 77.74 52.15 72.43 60.48 65.40 2.46%
EPS 6.07 4.08 0.57 -1.60 1.29 0.89 0.62 354.49%
DPS 0.00 1.50 1.50 0.00 0.00 0.00 1.50 -
NAPS 1.00 1.435 1.3938 1.4032 1.00 1.409 1.40 -20.01%
Adjusted Per Share Value based on latest NOSH - 60,062
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.53 10.18 8.56 5.80 8.07 6.74 7.25 2.54%
EPS 0.67 0.45 0.06 -0.18 0.14 0.10 0.07 347.72%
DPS 0.00 0.17 0.17 0.00 0.00 0.00 0.17 -
NAPS 0.111 0.1592 0.1535 0.1561 0.1115 0.1571 0.1551 -19.90%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.45 0.55 0.51 0.62 0.64 0.76 1.15 -
P/RPS 0.66 0.60 0.66 1.19 0.88 1.26 1.76 -47.84%
P/EPS 7.41 13.48 89.47 -38.75 49.65 85.39 185.48 -88.19%
EY 13.49 7.42 1.12 -2.58 2.01 1.17 0.54 746.27%
DY 0.00 2.73 2.94 0.00 0.00 0.00 1.30 -
P/NAPS 0.45 0.38 0.37 0.44 0.64 0.54 0.82 -32.84%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 24/11/08 25/08/08 26/05/08 25/02/08 26/11/07 27/08/07 -
Price 0.47 0.32 0.50 0.58 0.76 0.62 0.98 -
P/RPS 0.69 0.35 0.64 1.11 1.05 1.03 1.50 -40.26%
P/EPS 7.74 7.84 87.72 -36.25 58.96 69.66 158.06 -86.49%
EY 12.92 12.75 1.14 -2.76 1.70 1.44 0.63 642.40%
DY 0.00 4.69 3.00 0.00 0.00 0.00 1.53 -
P/NAPS 0.47 0.22 0.36 0.41 0.76 0.44 0.70 -23.23%

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