[LIIHEN] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -7.98%
YoY- -16.94%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 89,872 88,808 86,404 83,149 83,544 82,364 82,432 5.93%
PBT 7,336 8,607 10,276 10,912 11,240 11,232 10,602 -21.78%
Tax -2,248 -2,373 -3,160 -3,483 -3,167 -2,907 -2,114 4.18%
NP 5,088 6,234 7,116 7,429 8,073 8,325 8,488 -28.92%
-
NP to SH 5,088 6,234 7,116 7,429 8,073 8,325 8,488 -28.92%
-
Tax Rate 30.64% 27.57% 30.75% 31.92% 28.18% 25.88% 19.94% -
Total Cost 84,784 82,574 79,288 75,720 75,471 74,039 73,944 9.55%
-
Net Worth 64,110 60,032 79,477 78,808 39,999 39,999 39,965 37.07%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 2,401 2,401 3,001 1,499 1,499 1,499 2,999 -13.79%
Div Payout % 47.21% 38.53% 42.18% 20.19% 18.58% 18.02% 35.34% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 64,110 60,032 79,477 78,808 39,999 39,999 39,965 37.07%
NOSH 50,000 60,032 60,060 59,944 39,999 39,999 39,965 16.12%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.66% 7.02% 8.24% 8.93% 9.66% 10.11% 10.30% -
ROE 7.94% 10.38% 8.95% 9.43% 20.18% 20.81% 21.24% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 179.74 147.93 143.86 138.71 208.86 205.91 206.26 -8.77%
EPS 10.18 10.38 11.85 12.39 20.18 20.81 21.24 -38.78%
DPS 4.80 4.00 5.00 2.50 3.75 3.75 7.50 -25.75%
NAPS 1.2822 1.00 1.3233 1.3147 1.00 1.00 1.00 18.04%
Adjusted Per Share Value based on latest NOSH - 59,944
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 16.64 16.45 16.00 15.40 15.47 15.25 15.27 5.90%
EPS 0.94 1.15 1.32 1.38 1.50 1.54 1.57 -28.98%
DPS 0.44 0.44 0.56 0.28 0.28 0.28 0.56 -14.86%
NAPS 0.1187 0.1112 0.1472 0.1459 0.0741 0.0741 0.074 37.06%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.79 0.80 0.81 1.13 1.91 1.63 0.99 -
P/RPS 0.44 0.54 0.56 0.81 0.91 0.79 0.48 -5.64%
P/EPS 7.76 7.70 6.84 9.12 9.46 7.83 4.66 40.53%
EY 12.88 12.98 14.63 10.97 10.57 12.77 21.45 -28.84%
DY 6.08 5.00 6.17 2.21 1.96 2.30 7.58 -13.68%
P/NAPS 0.62 0.80 0.61 0.86 1.91 1.63 0.99 -26.82%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 01/04/03 26/11/02 28/08/02 30/05/02 26/02/02 05/11/01 -
Price 0.78 0.80 0.89 1.02 1.17 1.69 1.07 -
P/RPS 0.43 0.54 0.62 0.74 0.56 0.82 0.52 -11.91%
P/EPS 7.67 7.70 7.51 8.23 5.80 8.12 5.04 32.33%
EY 13.05 12.98 13.31 12.15 17.25 12.32 19.85 -24.41%
DY 6.16 5.00 5.62 2.45 3.21 2.22 7.01 -8.26%
P/NAPS 0.61 0.80 0.67 0.78 1.17 1.69 1.07 -31.26%

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