[LIIHEN] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 227.96%
YoY- 269.12%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 138,839 137,531 132,678 124,790 112,981 103,200 95,824 28.07%
PBT 1,522 1,581 2,715 2,817 1,242 1,073 399 144.33%
Tax -258 -737 -1,151 -964 -677 -407 -567 -40.86%
NP 1,264 844 1,564 1,853 565 666 -168 -
-
NP to SH 1,264 844 1,564 1,853 565 666 -168 -
-
Tax Rate 16.95% 46.62% 42.39% 34.22% 54.51% 37.93% 142.11% -
Total Cost 137,575 136,687 131,114 122,937 112,416 102,534 95,992 27.14%
-
Net Worth 85,152 60,142 84,323 83,585 84,231 84,435 82,799 1.88%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 901 901 2,099 3,299 3,593 3,593 2,395 -47.91%
Div Payout % 71.36% 106.87% 134.25% 178.07% 636.00% 539.55% 0.00% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 85,152 60,142 84,323 83,585 84,231 84,435 82,799 1.88%
NOSH 60,392 60,142 59,803 60,133 60,165 59,883 59,999 0.43%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.91% 0.61% 1.18% 1.48% 0.50% 0.65% -0.18% -
ROE 1.48% 1.40% 1.85% 2.22% 0.67% 0.79% -0.20% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 229.90 228.67 221.86 207.52 187.78 172.34 159.71 27.51%
EPS 2.09 1.40 2.62 3.08 0.94 1.11 -0.28 -
DPS 1.50 1.50 3.50 5.50 6.00 6.00 4.00 -48.02%
NAPS 1.41 1.00 1.41 1.39 1.40 1.41 1.38 1.44%
Adjusted Per Share Value based on latest NOSH - 60,133
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 25.71 25.47 24.57 23.11 20.92 19.11 17.75 28.04%
EPS 0.23 0.16 0.29 0.34 0.10 0.12 -0.03 -
DPS 0.17 0.17 0.39 0.61 0.67 0.67 0.44 -46.98%
NAPS 0.1577 0.1114 0.1562 0.1548 0.156 0.1564 0.1533 1.90%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.72 0.58 0.56 0.64 0.77 0.61 0.73 -
P/RPS 0.31 0.25 0.25 0.31 0.41 0.35 0.46 -23.15%
P/EPS 34.40 41.33 21.41 20.77 82.00 54.85 -260.71 -
EY 2.91 2.42 4.67 4.81 1.22 1.82 -0.38 -
DY 2.08 2.59 6.25 8.59 7.79 9.84 5.48 -47.60%
P/NAPS 0.51 0.58 0.40 0.46 0.55 0.43 0.53 -2.53%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 26/02/07 27/11/06 28/08/06 29/05/06 27/02/06 28/11/05 -
Price 0.68 0.66 0.59 0.57 0.66 0.84 0.68 -
P/RPS 0.30 0.29 0.27 0.27 0.35 0.49 0.43 -21.35%
P/EPS 32.49 47.03 22.56 18.50 70.28 75.53 -242.86 -
EY 3.08 2.13 4.43 5.41 1.42 1.32 -0.41 -
DY 2.21 2.27 5.93 9.65 9.09 7.14 5.88 -47.95%
P/NAPS 0.48 0.66 0.42 0.41 0.47 0.60 0.49 -1.36%

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