[LIIHEN] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 45.93%
YoY- -65.81%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 93,625 91,755 89,664 85,305 84,013 85,421 88,425 3.87%
PBT 3,303 3,523 2,087 813 94 969 3,786 -8.68%
Tax -981 -709 400 728 962 232 -949 2.23%
NP 2,322 2,814 2,487 1,541 1,056 1,201 2,837 -12.49%
-
NP to SH 2,322 2,814 2,487 1,541 1,056 1,201 2,837 -12.49%
-
Tax Rate 29.70% 20.12% -19.17% -89.54% -1,023.40% -23.94% 25.07% -
Total Cost 91,303 88,941 87,177 83,764 82,957 84,220 85,588 4.39%
-
Net Worth 83,683 60,116 81,471 80,318 78,065 59,928 76,800 5.88%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 1,198 1,198 1,198 900 1,800 1,800 2,700 -41.79%
Div Payout % 51.60% 42.58% 48.17% 58.40% 170.45% 149.88% 95.19% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 83,683 60,116 81,471 80,318 78,065 59,928 76,800 5.88%
NOSH 59,714 60,116 59,905 59,939 58,695 59,928 60,000 -0.31%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.48% 3.07% 2.77% 1.81% 1.26% 1.41% 3.21% -
ROE 2.77% 4.68% 3.05% 1.92% 1.35% 2.00% 3.69% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 156.79 152.63 149.68 142.32 143.13 142.54 147.38 4.20%
EPS 3.89 4.68 4.15 2.57 1.80 2.00 4.73 -12.21%
DPS 2.00 1.99 2.00 1.50 3.07 3.00 4.50 -41.73%
NAPS 1.4014 1.00 1.36 1.34 1.33 1.00 1.28 6.22%
Adjusted Per Share Value based on latest NOSH - 59,939
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 17.34 16.99 16.60 15.80 15.56 15.82 16.38 3.86%
EPS 0.43 0.52 0.46 0.29 0.20 0.22 0.53 -13.00%
DPS 0.22 0.22 0.22 0.17 0.33 0.33 0.50 -42.12%
NAPS 0.155 0.1113 0.1509 0.1487 0.1446 0.111 0.1422 5.90%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.00 2.23 5.25 1.88 1.20 0.95 0.93 -
P/RPS 0.64 1.46 3.51 1.32 0.84 0.67 0.63 1.05%
P/EPS 25.72 47.64 126.46 73.12 66.70 47.40 19.67 19.55%
EY 3.89 2.10 0.79 1.37 1.50 2.11 5.08 -16.28%
DY 2.00 0.89 0.38 0.80 2.56 3.16 4.84 -44.49%
P/NAPS 0.71 2.23 3.86 1.40 0.90 0.95 0.73 -1.83%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 22/11/04 23/08/04 28/05/04 25/02/04 28/11/03 -
Price 0.90 1.39 1.65 3.14 1.65 1.04 1.02 -
P/RPS 0.57 0.91 1.10 2.21 1.15 0.73 0.69 -11.94%
P/EPS 23.15 29.69 39.74 122.13 91.71 51.89 21.57 4.82%
EY 4.32 3.37 2.52 0.82 1.09 1.93 4.64 -4.64%
DY 2.22 1.43 1.21 0.48 1.86 2.89 4.41 -36.69%
P/NAPS 0.64 1.39 1.21 2.34 1.24 1.04 0.80 -13.81%

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