[LIIHEN] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -2.83%
YoY- 62.91%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 176,116 157,585 150,485 150,289 142,959 142,351 138,839 17.13%
PBT 2,595 414 674 1,242 1,294 980 1,522 42.58%
Tax 4 276 48 133 121 204 -258 -
NP 2,599 690 722 1,375 1,415 1,184 1,264 61.48%
-
NP to SH 2,599 690 722 1,375 1,415 1,184 1,264 61.48%
-
Tax Rate -0.15% -66.67% -7.12% -10.71% -9.35% -20.82% 16.95% -
Total Cost 173,517 156,895 149,763 148,914 141,544 141,167 137,575 16.68%
-
Net Worth 85,994 82,894 84,279 60,202 84,856 83,774 85,152 0.65%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 892 1,795 1,800 1,800 1,800 897 901 -0.66%
Div Payout % 34.32% 260.21% 249.44% 130.98% 127.28% 75.81% 71.36% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 85,994 82,894 84,279 60,202 84,856 83,774 85,152 0.65%
NOSH 59,926 59,473 60,062 60,202 60,224 59,838 60,392 -0.51%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.48% 0.44% 0.48% 0.91% 0.99% 0.83% 0.91% -
ROE 3.02% 0.83% 0.86% 2.28% 1.67% 1.41% 1.48% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 293.89 264.97 250.55 249.64 237.38 237.89 229.90 17.73%
EPS 4.34 1.16 1.20 2.28 2.35 1.98 2.09 62.54%
DPS 1.50 3.00 3.00 3.00 3.00 1.50 1.50 0.00%
NAPS 1.435 1.3938 1.4032 1.00 1.409 1.40 1.41 1.17%
Adjusted Per Share Value based on latest NOSH - 60,202
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 32.55 29.13 27.82 27.78 26.42 26.31 25.66 17.13%
EPS 0.48 0.13 0.13 0.25 0.26 0.22 0.23 63.08%
DPS 0.16 0.33 0.33 0.33 0.33 0.17 0.17 -3.95%
NAPS 0.159 0.1532 0.1558 0.1113 0.1568 0.1548 0.1574 0.67%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.55 0.51 0.62 0.64 0.76 1.15 0.72 -
P/RPS 0.19 0.19 0.25 0.26 0.32 0.48 0.31 -27.78%
P/EPS 12.68 43.96 51.58 28.02 32.35 58.12 34.40 -48.49%
EY 7.89 2.27 1.94 3.57 3.09 1.72 2.91 94.08%
DY 2.73 5.88 4.84 4.69 3.95 1.30 2.08 19.81%
P/NAPS 0.38 0.37 0.44 0.64 0.54 0.82 0.51 -17.76%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 25/08/08 26/05/08 25/02/08 26/11/07 27/08/07 28/05/07 -
Price 0.32 0.50 0.58 0.76 0.62 0.98 0.68 -
P/RPS 0.11 0.19 0.23 0.30 0.26 0.41 0.30 -48.67%
P/EPS 7.38 43.10 48.25 33.28 26.39 49.53 32.49 -62.67%
EY 13.55 2.32 2.07 3.01 3.79 2.02 3.08 167.76%
DY 4.69 6.00 5.17 3.95 4.84 1.53 2.21 64.91%
P/NAPS 0.22 0.36 0.41 0.76 0.44 0.70 0.48 -40.46%

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