[LIIHEN] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -1.92%
YoY- -15.49%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 86,404 83,149 83,544 82,364 82,432 86,168 85,504 0.69%
PBT 10,276 10,912 11,240 11,232 10,602 10,994 11,316 -6.21%
Tax -3,160 -3,483 -3,167 -2,907 -2,114 -2,050 -2,030 34.27%
NP 7,116 7,429 8,073 8,325 8,488 8,944 9,286 -16.24%
-
NP to SH 7,116 7,429 8,073 8,325 8,488 8,944 9,286 -16.24%
-
Tax Rate 30.75% 31.92% 28.18% 25.88% 19.94% 18.65% 17.94% -
Total Cost 79,288 75,720 75,471 74,039 73,944 77,224 76,218 2.66%
-
Net Worth 79,477 78,808 39,999 39,999 39,965 39,954 71,360 7.43%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 3,001 1,499 1,499 1,499 2,999 2,999 2,999 0.04%
Div Payout % 42.18% 20.19% 18.58% 18.02% 35.34% 33.54% 32.31% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 79,477 78,808 39,999 39,999 39,965 39,954 71,360 7.43%
NOSH 60,060 59,944 39,999 39,999 39,965 39,954 40,000 31.09%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 8.24% 8.93% 9.66% 10.11% 10.30% 10.38% 10.86% -
ROE 8.95% 9.43% 20.18% 20.81% 21.24% 22.39% 13.01% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 143.86 138.71 208.86 205.91 206.26 215.67 213.76 -23.18%
EPS 11.85 12.39 20.18 20.81 21.24 22.39 23.22 -36.11%
DPS 5.00 2.50 3.75 3.75 7.50 7.50 7.50 -23.66%
NAPS 1.3233 1.3147 1.00 1.00 1.00 1.00 1.784 -18.04%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 16.00 15.40 15.47 15.25 15.27 15.96 15.83 0.71%
EPS 1.32 1.38 1.50 1.54 1.57 1.66 1.72 -16.16%
DPS 0.56 0.28 0.28 0.28 0.56 0.56 0.56 0.00%
NAPS 0.1472 0.1459 0.0741 0.0741 0.074 0.074 0.1321 7.47%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.81 1.13 1.91 1.63 0.99 1.04 1.01 -
P/RPS 0.56 0.81 0.91 0.79 0.48 0.48 0.47 12.37%
P/EPS 6.84 9.12 9.46 7.83 4.66 4.65 4.35 35.18%
EY 14.63 10.97 10.57 12.77 21.45 21.52 22.99 -25.99%
DY 6.17 2.21 1.96 2.30 7.58 7.21 7.43 -11.64%
P/NAPS 0.61 0.86 1.91 1.63 0.99 1.04 0.57 4.62%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 28/08/02 30/05/02 26/02/02 05/11/01 23/08/01 18/05/01 -
Price 0.89 1.02 1.17 1.69 1.07 1.12 1.04 -
P/RPS 0.62 0.74 0.56 0.82 0.52 0.52 0.49 16.96%
P/EPS 7.51 8.23 5.80 8.12 5.04 5.00 4.48 41.07%
EY 13.31 12.15 17.25 12.32 19.85 19.99 22.32 -29.13%
DY 5.62 2.45 3.21 2.22 7.01 6.70 7.21 -15.29%
P/NAPS 0.67 0.78 1.17 1.69 1.07 1.12 0.58 10.08%

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