[LIIHEN] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 496.43%
YoY- -76.33%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 132,678 124,790 112,981 103,200 95,824 94,393 93,625 26.13%
PBT 2,715 2,817 1,242 1,073 399 1,159 3,303 -12.24%
Tax -1,151 -964 -677 -407 -567 -657 -981 11.23%
NP 1,564 1,853 565 666 -168 502 2,322 -23.14%
-
NP to SH 1,564 1,853 565 666 -168 502 2,322 -23.14%
-
Tax Rate 42.39% 34.22% 54.51% 37.93% 142.11% 56.69% 29.70% -
Total Cost 131,114 122,937 112,416 102,534 95,992 93,891 91,303 27.25%
-
Net Worth 84,323 83,585 84,231 84,435 82,799 81,906 83,683 0.50%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 2,099 3,299 3,593 3,593 2,395 2,393 1,198 45.28%
Div Payout % 134.25% 178.07% 636.00% 539.55% 0.00% 476.86% 51.60% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 84,323 83,585 84,231 84,435 82,799 81,906 83,683 0.50%
NOSH 59,803 60,133 60,165 59,883 59,999 59,785 59,714 0.09%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.18% 1.48% 0.50% 0.65% -0.18% 0.53% 2.48% -
ROE 1.85% 2.22% 0.67% 0.79% -0.20% 0.61% 2.77% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 221.86 207.52 187.78 172.34 159.71 157.89 156.79 26.01%
EPS 2.62 3.08 0.94 1.11 -0.28 0.84 3.89 -23.14%
DPS 3.50 5.50 6.00 6.00 4.00 4.00 2.00 45.17%
NAPS 1.41 1.39 1.40 1.41 1.38 1.37 1.4014 0.40%
Adjusted Per Share Value based on latest NOSH - 59,883
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 24.57 23.11 20.92 19.11 17.75 17.48 17.34 26.12%
EPS 0.29 0.34 0.10 0.12 -0.03 0.09 0.43 -23.07%
DPS 0.39 0.61 0.67 0.67 0.44 0.44 0.22 46.42%
NAPS 0.1562 0.1548 0.156 0.1564 0.1533 0.1517 0.155 0.51%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.56 0.64 0.77 0.61 0.73 0.88 1.00 -
P/RPS 0.25 0.31 0.41 0.35 0.46 0.56 0.64 -46.53%
P/EPS 21.41 20.77 82.00 54.85 -260.71 104.80 25.72 -11.49%
EY 4.67 4.81 1.22 1.82 -0.38 0.95 3.89 12.94%
DY 6.25 8.59 7.79 9.84 5.48 4.55 2.00 113.59%
P/NAPS 0.40 0.46 0.55 0.43 0.53 0.64 0.71 -31.76%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 29/05/06 27/02/06 28/11/05 29/08/05 30/05/05 -
Price 0.59 0.57 0.66 0.84 0.68 0.79 0.90 -
P/RPS 0.27 0.27 0.35 0.49 0.43 0.50 0.57 -39.20%
P/EPS 22.56 18.50 70.28 75.53 -242.86 94.09 23.15 -1.70%
EY 4.43 5.41 1.42 1.32 -0.41 1.06 4.32 1.68%
DY 5.93 9.65 9.09 7.14 5.88 5.06 2.22 92.40%
P/NAPS 0.42 0.41 0.47 0.60 0.49 0.58 0.64 -24.46%

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