[LIIHEN] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -15.6%
YoY- 1030.95%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 142,351 138,839 137,531 132,678 124,790 112,981 103,200 23.98%
PBT 980 1,522 1,581 2,715 2,817 1,242 1,073 -5.88%
Tax 204 -258 -737 -1,151 -964 -677 -407 -
NP 1,184 1,264 844 1,564 1,853 565 666 46.90%
-
NP to SH 1,184 1,264 844 1,564 1,853 565 666 46.90%
-
Tax Rate -20.82% 16.95% 46.62% 42.39% 34.22% 54.51% 37.93% -
Total Cost 141,167 137,575 136,687 131,114 122,937 112,416 102,534 23.83%
-
Net Worth 83,774 85,152 60,142 84,323 83,585 84,231 84,435 -0.52%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 897 901 901 2,099 3,299 3,593 3,593 -60.45%
Div Payout % 75.81% 71.36% 106.87% 134.25% 178.07% 636.00% 539.55% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 83,774 85,152 60,142 84,323 83,585 84,231 84,435 -0.52%
NOSH 59,838 60,392 60,142 59,803 60,133 60,165 59,883 -0.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.83% 0.91% 0.61% 1.18% 1.48% 0.50% 0.65% -
ROE 1.41% 1.48% 1.40% 1.85% 2.22% 0.67% 0.79% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 237.89 229.90 228.67 221.86 207.52 187.78 172.34 24.04%
EPS 1.98 2.09 1.40 2.62 3.08 0.94 1.11 47.23%
DPS 1.50 1.50 1.50 3.50 5.50 6.00 6.00 -60.41%
NAPS 1.40 1.41 1.00 1.41 1.39 1.40 1.41 -0.47%
Adjusted Per Share Value based on latest NOSH - 59,803
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 26.36 25.71 25.47 24.57 23.11 20.92 19.11 23.98%
EPS 0.22 0.23 0.16 0.29 0.34 0.10 0.12 49.96%
DPS 0.17 0.17 0.17 0.39 0.61 0.67 0.67 -60.02%
NAPS 0.1551 0.1577 0.1114 0.1562 0.1548 0.156 0.1564 -0.55%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.15 0.72 0.58 0.56 0.64 0.77 0.61 -
P/RPS 0.48 0.31 0.25 0.25 0.31 0.41 0.35 23.50%
P/EPS 58.12 34.40 41.33 21.41 20.77 82.00 54.85 3.94%
EY 1.72 2.91 2.42 4.67 4.81 1.22 1.82 -3.70%
DY 1.30 2.08 2.59 6.25 8.59 7.79 9.84 -74.15%
P/NAPS 0.82 0.51 0.58 0.40 0.46 0.55 0.43 53.96%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 26/02/07 27/11/06 28/08/06 29/05/06 27/02/06 -
Price 0.98 0.68 0.66 0.59 0.57 0.66 0.84 -
P/RPS 0.41 0.30 0.29 0.27 0.27 0.35 0.49 -11.23%
P/EPS 49.53 32.49 47.03 22.56 18.50 70.28 75.53 -24.57%
EY 2.02 3.08 2.13 4.43 5.41 1.42 1.32 32.89%
DY 1.53 2.21 2.27 5.93 9.65 9.09 7.14 -64.29%
P/NAPS 0.70 0.48 0.66 0.42 0.41 0.47 0.60 10.85%

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