[LIIHEN] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 13.15%
YoY- 134.3%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 95,824 94,393 93,625 91,755 89,664 85,305 84,013 9.15%
PBT 399 1,159 3,303 3,523 2,087 813 94 161.92%
Tax -567 -657 -981 -709 400 728 962 -
NP -168 502 2,322 2,814 2,487 1,541 1,056 -
-
NP to SH -168 502 2,322 2,814 2,487 1,541 1,056 -
-
Tax Rate 142.11% 56.69% 29.70% 20.12% -19.17% -89.54% -1,023.40% -
Total Cost 95,992 93,891 91,303 88,941 87,177 83,764 82,957 10.20%
-
Net Worth 82,799 81,906 83,683 60,116 81,471 80,318 78,065 3.99%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,395 2,393 1,198 1,198 1,198 900 1,800 20.95%
Div Payout % 0.00% 476.86% 51.60% 42.58% 48.17% 58.40% 170.45% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 82,799 81,906 83,683 60,116 81,471 80,318 78,065 3.99%
NOSH 59,999 59,785 59,714 60,116 59,905 59,939 58,695 1.47%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -0.18% 0.53% 2.48% 3.07% 2.77% 1.81% 1.26% -
ROE -0.20% 0.61% 2.77% 4.68% 3.05% 1.92% 1.35% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 159.71 157.89 156.79 152.63 149.68 142.32 143.13 7.57%
EPS -0.28 0.84 3.89 4.68 4.15 2.57 1.80 -
DPS 4.00 4.00 2.00 1.99 2.00 1.50 3.07 19.27%
NAPS 1.38 1.37 1.4014 1.00 1.36 1.34 1.33 2.48%
Adjusted Per Share Value based on latest NOSH - 60,116
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 17.75 17.48 17.34 16.99 16.60 15.80 15.56 9.16%
EPS -0.03 0.09 0.43 0.52 0.46 0.29 0.20 -
DPS 0.44 0.44 0.22 0.22 0.22 0.17 0.33 21.12%
NAPS 0.1533 0.1517 0.155 0.1113 0.1509 0.1487 0.1446 3.96%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.73 0.88 1.00 2.23 5.25 1.88 1.20 -
P/RPS 0.46 0.56 0.64 1.46 3.51 1.32 0.84 -33.04%
P/EPS -260.71 104.80 25.72 47.64 126.46 73.12 66.70 -
EY -0.38 0.95 3.89 2.10 0.79 1.37 1.50 -
DY 5.48 4.55 2.00 0.89 0.38 0.80 2.56 66.01%
P/NAPS 0.53 0.64 0.71 2.23 3.86 1.40 0.90 -29.72%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 29/08/05 30/05/05 28/02/05 22/11/04 23/08/04 28/05/04 -
Price 0.68 0.79 0.90 1.39 1.65 3.14 1.65 -
P/RPS 0.43 0.50 0.57 0.91 1.10 2.21 1.15 -48.06%
P/EPS -242.86 94.09 23.15 29.69 39.74 122.13 91.71 -
EY -0.41 1.06 4.32 3.37 2.52 0.82 1.09 -
DY 5.88 5.06 2.22 1.43 1.21 0.48 1.86 115.24%
P/NAPS 0.49 0.58 0.64 1.39 1.21 2.34 1.24 -46.11%

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