[LIIHEN] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -133.47%
YoY- -106.76%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 124,790 112,981 103,200 95,824 94,393 93,625 91,755 22.82%
PBT 2,817 1,242 1,073 399 1,159 3,303 3,523 -13.88%
Tax -964 -677 -407 -567 -657 -981 -709 22.79%
NP 1,853 565 666 -168 502 2,322 2,814 -24.36%
-
NP to SH 1,853 565 666 -168 502 2,322 2,814 -24.36%
-
Tax Rate 34.22% 54.51% 37.93% 142.11% 56.69% 29.70% 20.12% -
Total Cost 122,937 112,416 102,534 95,992 93,891 91,303 88,941 24.15%
-
Net Worth 83,585 84,231 84,435 82,799 81,906 83,683 60,116 24.64%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 3,299 3,593 3,593 2,395 2,393 1,198 1,198 96.82%
Div Payout % 178.07% 636.00% 539.55% 0.00% 476.86% 51.60% 42.58% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 83,585 84,231 84,435 82,799 81,906 83,683 60,116 24.64%
NOSH 60,133 60,165 59,883 59,999 59,785 59,714 60,116 0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.48% 0.50% 0.65% -0.18% 0.53% 2.48% 3.07% -
ROE 2.22% 0.67% 0.79% -0.20% 0.61% 2.77% 4.68% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 207.52 187.78 172.34 159.71 157.89 156.79 152.63 22.79%
EPS 3.08 0.94 1.11 -0.28 0.84 3.89 4.68 -24.39%
DPS 5.50 6.00 6.00 4.00 4.00 2.00 1.99 97.30%
NAPS 1.39 1.40 1.41 1.38 1.37 1.4014 1.00 24.62%
Adjusted Per Share Value based on latest NOSH - 59,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 23.07 20.88 19.08 17.71 17.45 17.31 16.96 22.83%
EPS 0.34 0.10 0.12 -0.03 0.09 0.43 0.52 -24.72%
DPS 0.61 0.66 0.66 0.44 0.44 0.22 0.22 97.73%
NAPS 0.1545 0.1557 0.1561 0.153 0.1514 0.1547 0.1111 24.66%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.64 0.77 0.61 0.73 0.88 1.00 2.23 -
P/RPS 0.31 0.41 0.35 0.46 0.56 0.64 1.46 -64.50%
P/EPS 20.77 82.00 54.85 -260.71 104.80 25.72 47.64 -42.59%
EY 4.81 1.22 1.82 -0.38 0.95 3.89 2.10 74.02%
DY 8.59 7.79 9.84 5.48 4.55 2.00 0.89 355.20%
P/NAPS 0.46 0.55 0.43 0.53 0.64 0.71 2.23 -65.18%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 27/02/06 28/11/05 29/08/05 30/05/05 28/02/05 -
Price 0.57 0.66 0.84 0.68 0.79 0.90 1.39 -
P/RPS 0.27 0.35 0.49 0.43 0.50 0.57 0.91 -55.61%
P/EPS 18.50 70.28 75.53 -242.86 94.09 23.15 29.69 -27.11%
EY 5.41 1.42 1.32 -0.41 1.06 4.32 3.37 37.22%
DY 9.65 9.09 7.14 5.88 5.06 2.22 1.43 258.35%
P/NAPS 0.41 0.47 0.60 0.49 0.58 0.64 1.39 -55.78%

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