[LIIHEN] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -78.38%
YoY- -67.42%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 112,981 103,200 95,824 94,393 93,625 91,755 89,664 16.67%
PBT 1,242 1,073 399 1,159 3,303 3,523 2,087 -29.27%
Tax -677 -407 -567 -657 -981 -709 400 -
NP 565 666 -168 502 2,322 2,814 2,487 -62.80%
-
NP to SH 565 666 -168 502 2,322 2,814 2,487 -62.80%
-
Tax Rate 54.51% 37.93% 142.11% 56.69% 29.70% 20.12% -19.17% -
Total Cost 112,416 102,534 95,992 93,891 91,303 88,941 87,177 18.49%
-
Net Worth 84,231 84,435 82,799 81,906 83,683 60,116 81,471 2.24%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 3,593 3,593 2,395 2,393 1,198 1,198 1,198 108.10%
Div Payout % 636.00% 539.55% 0.00% 476.86% 51.60% 42.58% 48.17% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 84,231 84,435 82,799 81,906 83,683 60,116 81,471 2.24%
NOSH 60,165 59,883 59,999 59,785 59,714 60,116 59,905 0.28%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.50% 0.65% -0.18% 0.53% 2.48% 3.07% 2.77% -
ROE 0.67% 0.79% -0.20% 0.61% 2.77% 4.68% 3.05% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 187.78 172.34 159.71 157.89 156.79 152.63 149.68 16.33%
EPS 0.94 1.11 -0.28 0.84 3.89 4.68 4.15 -62.87%
DPS 6.00 6.00 4.00 4.00 2.00 1.99 2.00 108.14%
NAPS 1.40 1.41 1.38 1.37 1.4014 1.00 1.36 1.95%
Adjusted Per Share Value based on latest NOSH - 59,785
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 20.88 19.08 17.71 17.45 17.31 16.96 16.57 16.68%
EPS 0.10 0.12 -0.03 0.09 0.43 0.52 0.46 -63.87%
DPS 0.66 0.66 0.44 0.44 0.22 0.22 0.22 108.14%
NAPS 0.1557 0.1561 0.153 0.1514 0.1547 0.1111 0.1506 2.24%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.77 0.61 0.73 0.88 1.00 2.23 5.25 -
P/RPS 0.41 0.35 0.46 0.56 0.64 1.46 3.51 -76.13%
P/EPS 82.00 54.85 -260.71 104.80 25.72 47.64 126.46 -25.10%
EY 1.22 1.82 -0.38 0.95 3.89 2.10 0.79 33.64%
DY 7.79 9.84 5.48 4.55 2.00 0.89 0.38 650.41%
P/NAPS 0.55 0.43 0.53 0.64 0.71 2.23 3.86 -72.75%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 28/11/05 29/08/05 30/05/05 28/02/05 22/11/04 -
Price 0.66 0.84 0.68 0.79 0.90 1.39 1.65 -
P/RPS 0.35 0.49 0.43 0.50 0.57 0.91 1.10 -53.42%
P/EPS 70.28 75.53 -242.86 94.09 23.15 29.69 39.74 46.29%
EY 1.42 1.32 -0.41 1.06 4.32 3.37 2.52 -31.80%
DY 9.09 7.14 5.88 5.06 2.22 1.43 1.21 284.04%
P/NAPS 0.47 0.60 0.49 0.58 0.64 1.39 1.21 -46.79%

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