[LIIHEN] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
18-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -5.74%
YoY- 370.65%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 82,364 82,432 86,168 85,504 88,463 65,842 41,105 58.73%
PBT 11,232 10,602 10,994 11,316 12,174 8,792 5,138 68.19%
Tax -2,907 -2,114 -2,050 -2,030 -2,323 -1,997 -1,100 90.80%
NP 8,325 8,488 8,944 9,286 9,851 6,795 4,038 61.77%
-
NP to SH 8,325 8,488 8,944 9,286 9,851 6,795 4,038 61.77%
-
Tax Rate 25.88% 19.94% 18.65% 17.94% 19.08% 22.71% 21.41% -
Total Cost 74,039 73,944 77,224 76,218 78,612 59,047 37,067 58.40%
-
Net Worth 39,999 39,965 39,954 71,360 70,019 69,649 66,880 -28.94%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 1,499 2,999 2,999 2,999 2,999 - - -
Div Payout % 18.02% 35.34% 33.54% 32.31% 30.45% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 39,999 39,965 39,954 71,360 70,019 69,649 66,880 -28.94%
NOSH 39,999 39,965 39,954 40,000 39,999 40,014 40,019 -0.03%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 10.11% 10.30% 10.38% 10.86% 11.14% 10.32% 9.82% -
ROE 20.81% 21.24% 22.39% 13.01% 14.07% 9.76% 6.04% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 205.91 206.26 215.67 213.76 221.16 164.55 102.71 58.79%
EPS 20.81 21.24 22.39 23.22 24.63 16.98 10.09 61.81%
DPS 3.75 7.50 7.50 7.50 7.50 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.784 1.7505 1.7406 1.6712 -28.92%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 15.25 15.27 15.96 15.83 16.38 12.19 7.61 58.74%
EPS 1.54 1.57 1.66 1.72 1.82 1.26 0.75 61.33%
DPS 0.28 0.56 0.56 0.56 0.56 0.00 0.00 -
NAPS 0.0741 0.074 0.074 0.1321 0.1297 0.129 0.1239 -28.94%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.63 0.99 1.04 1.01 1.22 1.54 2.02 -
P/RPS 0.79 0.48 0.48 0.47 0.55 0.94 1.97 -45.52%
P/EPS 7.83 4.66 4.65 4.35 4.95 9.07 20.02 -46.42%
EY 12.77 21.45 21.52 22.99 20.19 11.03 5.00 86.52%
DY 2.30 7.58 7.21 7.43 6.15 0.00 0.00 -
P/NAPS 1.63 0.99 1.04 0.57 0.70 0.88 1.21 21.90%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 26/02/02 05/11/01 23/08/01 18/05/01 20/02/01 - - -
Price 1.69 1.07 1.12 1.04 1.02 0.00 0.00 -
P/RPS 0.82 0.52 0.52 0.49 0.46 0.00 0.00 -
P/EPS 8.12 5.04 5.00 4.48 4.14 0.00 0.00 -
EY 12.32 19.85 19.99 22.32 24.14 0.00 0.00 -
DY 2.22 7.01 6.70 7.21 7.35 0.00 0.00 -
P/NAPS 1.69 1.07 1.12 0.58 0.58 0.00 0.00 -

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