[LIIHEN] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -46.04%
YoY- 26.73%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 142,959 142,351 138,839 137,531 132,678 124,790 112,981 16.97%
PBT 1,294 980 1,522 1,581 2,715 2,817 1,242 2.76%
Tax 121 204 -258 -737 -1,151 -964 -677 -
NP 1,415 1,184 1,264 844 1,564 1,853 565 84.31%
-
NP to SH 1,415 1,184 1,264 844 1,564 1,853 565 84.31%
-
Tax Rate -9.35% -20.82% 16.95% 46.62% 42.39% 34.22% 54.51% -
Total Cost 141,544 141,167 137,575 136,687 131,114 122,937 112,416 16.58%
-
Net Worth 84,856 83,774 85,152 60,142 84,323 83,585 84,231 0.49%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,800 897 901 901 2,099 3,299 3,593 -36.89%
Div Payout % 127.28% 75.81% 71.36% 106.87% 134.25% 178.07% 636.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 84,856 83,774 85,152 60,142 84,323 83,585 84,231 0.49%
NOSH 60,224 59,838 60,392 60,142 59,803 60,133 60,165 0.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.99% 0.83% 0.91% 0.61% 1.18% 1.48% 0.50% -
ROE 1.67% 1.41% 1.48% 1.40% 1.85% 2.22% 0.67% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 237.38 237.89 229.90 228.67 221.86 207.52 187.78 16.89%
EPS 2.35 1.98 2.09 1.40 2.62 3.08 0.94 84.09%
DPS 3.00 1.50 1.50 1.50 3.50 5.50 6.00 -36.97%
NAPS 1.409 1.40 1.41 1.00 1.41 1.39 1.40 0.42%
Adjusted Per Share Value based on latest NOSH - 60,142
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 26.42 26.31 25.66 25.42 24.52 23.07 20.88 16.96%
EPS 0.26 0.22 0.23 0.16 0.29 0.34 0.10 88.97%
DPS 0.33 0.17 0.17 0.17 0.39 0.61 0.66 -36.97%
NAPS 0.1568 0.1548 0.1574 0.1112 0.1559 0.1545 0.1557 0.47%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.76 1.15 0.72 0.58 0.56 0.64 0.77 -
P/RPS 0.32 0.48 0.31 0.25 0.25 0.31 0.41 -15.21%
P/EPS 32.35 58.12 34.40 41.33 21.41 20.77 82.00 -46.17%
EY 3.09 1.72 2.91 2.42 4.67 4.81 1.22 85.70%
DY 3.95 1.30 2.08 2.59 6.25 8.59 7.79 -36.38%
P/NAPS 0.54 0.82 0.51 0.58 0.40 0.46 0.55 -1.21%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 27/08/07 28/05/07 26/02/07 27/11/06 28/08/06 29/05/06 -
Price 0.62 0.98 0.68 0.66 0.59 0.57 0.66 -
P/RPS 0.26 0.41 0.30 0.29 0.27 0.27 0.35 -17.96%
P/EPS 26.39 49.53 32.49 47.03 22.56 18.50 70.28 -47.92%
EY 3.79 2.02 3.08 2.13 4.43 5.41 1.42 92.29%
DY 4.84 1.53 2.21 2.27 5.93 9.65 9.09 -34.28%
P/NAPS 0.44 0.70 0.48 0.66 0.42 0.41 0.47 -4.29%

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