[LIIHEN] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -37.05%
YoY- -60.13%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 85,305 84,013 85,421 88,425 90,545 89,872 88,808 -2.64%
PBT 813 94 969 3,786 6,160 7,336 8,607 -79.28%
Tax 728 962 232 -949 -1,653 -2,248 -2,373 -
NP 1,541 1,056 1,201 2,837 4,507 5,088 6,234 -60.64%
-
NP to SH 1,541 1,056 1,201 2,837 4,507 5,088 6,234 -60.64%
-
Tax Rate -89.54% -1,023.40% -23.94% 25.07% 26.83% 30.64% 27.57% -
Total Cost 83,764 82,957 84,220 85,588 86,038 84,784 82,574 0.95%
-
Net Worth 80,318 78,065 59,928 76,800 76,554 64,110 60,032 21.44%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 900 1,800 1,800 2,700 3,301 2,401 2,401 -48.04%
Div Payout % 58.40% 170.45% 149.88% 95.19% 73.26% 47.21% 38.53% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 80,318 78,065 59,928 76,800 76,554 64,110 60,032 21.44%
NOSH 59,939 58,695 59,928 60,000 60,000 50,000 60,032 -0.10%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.81% 1.26% 1.41% 3.21% 4.98% 5.66% 7.02% -
ROE 1.92% 1.35% 2.00% 3.69% 5.89% 7.94% 10.38% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 142.32 143.13 142.54 147.38 150.91 179.74 147.93 -2.54%
EPS 2.57 1.80 2.00 4.73 7.51 10.18 10.38 -60.60%
DPS 1.50 3.07 3.00 4.50 5.50 4.80 4.00 -48.02%
NAPS 1.34 1.33 1.00 1.28 1.2759 1.2822 1.00 21.56%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 15.80 15.56 15.82 16.38 16.77 16.64 16.45 -2.65%
EPS 0.29 0.20 0.22 0.53 0.83 0.94 1.15 -60.11%
DPS 0.17 0.33 0.33 0.50 0.61 0.44 0.44 -46.98%
NAPS 0.1487 0.1446 0.111 0.1422 0.1418 0.1187 0.1112 21.39%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.88 1.20 0.95 0.93 0.91 0.79 0.80 -
P/RPS 1.32 0.84 0.67 0.63 0.60 0.44 0.54 81.56%
P/EPS 73.12 66.70 47.40 19.67 12.11 7.76 7.70 349.04%
EY 1.37 1.50 2.11 5.08 8.25 12.88 12.98 -77.69%
DY 0.80 2.56 3.16 4.84 6.05 6.08 5.00 -70.56%
P/NAPS 1.40 0.90 0.95 0.73 0.71 0.62 0.80 45.26%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 28/05/04 25/02/04 28/11/03 25/08/03 26/05/03 01/04/03 -
Price 3.14 1.65 1.04 1.02 1.16 0.78 0.80 -
P/RPS 2.21 1.15 0.73 0.69 0.77 0.43 0.54 156.07%
P/EPS 122.13 91.71 51.89 21.57 15.44 7.67 7.70 532.34%
EY 0.82 1.09 1.93 4.64 6.48 13.05 12.98 -84.16%
DY 0.48 1.86 2.89 4.41 4.74 6.16 5.00 -79.06%
P/NAPS 2.34 1.24 1.04 0.80 0.91 0.61 0.80 104.66%

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