[LIIHEN] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
20-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 44.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 82,432 86,168 85,504 88,463 65,842 41,105 20,291 154.38%
PBT 10,602 10,994 11,316 12,174 8,792 5,138 2,534 159.42%
Tax -2,114 -2,050 -2,030 -2,323 -1,997 -1,100 -561 141.96%
NP 8,488 8,944 9,286 9,851 6,795 4,038 1,973 164.28%
-
NP to SH 8,488 8,944 9,286 9,851 6,795 4,038 1,973 164.28%
-
Tax Rate 19.94% 18.65% 17.94% 19.08% 22.71% 21.41% 22.14% -
Total Cost 73,944 77,224 76,218 78,612 59,047 37,067 18,318 153.30%
-
Net Worth 39,965 39,954 71,360 70,019 69,649 66,880 59,427 -23.22%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 2,999 2,999 2,999 2,999 - - - -
Div Payout % 35.34% 33.54% 32.31% 30.45% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 39,965 39,954 71,360 70,019 69,649 66,880 59,427 -23.22%
NOSH 39,965 39,954 40,000 39,999 40,014 40,019 33,958 11.45%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 10.30% 10.38% 10.86% 11.14% 10.32% 9.82% 9.72% -
ROE 21.24% 22.39% 13.01% 14.07% 9.76% 6.04% 3.32% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 206.26 215.67 213.76 221.16 164.55 102.71 59.75 128.23%
EPS 21.24 22.39 23.22 24.63 16.98 10.09 5.81 137.12%
DPS 7.50 7.50 7.50 7.50 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.784 1.7505 1.7406 1.6712 1.75 -31.11%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 15.24 15.93 15.80 16.35 12.17 7.60 3.75 154.44%
EPS 1.57 1.65 1.72 1.82 1.26 0.75 0.36 166.69%
DPS 0.55 0.55 0.55 0.55 0.00 0.00 0.00 -
NAPS 0.0739 0.0739 0.1319 0.1294 0.1287 0.1236 0.1098 -23.18%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 - -
Price 0.99 1.04 1.01 1.22 1.54 2.02 0.00 -
P/RPS 0.48 0.48 0.47 0.55 0.94 1.97 0.00 -
P/EPS 4.66 4.65 4.35 4.95 9.07 20.02 0.00 -
EY 21.45 21.52 22.99 20.19 11.03 5.00 0.00 -
DY 7.58 7.21 7.43 6.15 0.00 0.00 0.00 -
P/NAPS 0.99 1.04 0.57 0.70 0.88 1.21 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 05/11/01 23/08/01 18/05/01 20/02/01 - - - -
Price 1.07 1.12 1.04 1.02 0.00 0.00 0.00 -
P/RPS 0.52 0.52 0.49 0.46 0.00 0.00 0.00 -
P/EPS 5.04 5.00 4.48 4.14 0.00 0.00 0.00 -
EY 19.85 19.99 22.32 24.14 0.00 0.00 0.00 -
DY 7.01 6.70 7.21 7.35 0.00 0.00 0.00 -
P/NAPS 1.07 1.12 0.58 0.58 0.00 0.00 0.00 -

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