[LIIHEN] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -3.03%
YoY- -13.06%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 88,808 86,404 83,149 83,544 82,364 82,432 86,168 2.02%
PBT 8,607 10,276 10,912 11,240 11,232 10,602 10,994 -15.01%
Tax -2,373 -3,160 -3,483 -3,167 -2,907 -2,114 -2,050 10.21%
NP 6,234 7,116 7,429 8,073 8,325 8,488 8,944 -21.33%
-
NP to SH 6,234 7,116 7,429 8,073 8,325 8,488 8,944 -21.33%
-
Tax Rate 27.57% 30.75% 31.92% 28.18% 25.88% 19.94% 18.65% -
Total Cost 82,574 79,288 75,720 75,471 74,039 73,944 77,224 4.55%
-
Net Worth 60,032 79,477 78,808 39,999 39,999 39,965 39,954 31.08%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,401 3,001 1,499 1,499 1,499 2,999 2,999 -13.74%
Div Payout % 38.53% 42.18% 20.19% 18.58% 18.02% 35.34% 33.54% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 60,032 79,477 78,808 39,999 39,999 39,965 39,954 31.08%
NOSH 60,032 60,060 59,944 39,999 39,999 39,965 39,954 31.08%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.02% 8.24% 8.93% 9.66% 10.11% 10.30% 10.38% -
ROE 10.38% 8.95% 9.43% 20.18% 20.81% 21.24% 22.39% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 147.93 143.86 138.71 208.86 205.91 206.26 215.67 -22.17%
EPS 10.38 11.85 12.39 20.18 20.81 21.24 22.39 -40.01%
DPS 4.00 5.00 2.50 3.75 3.75 7.50 7.50 -34.15%
NAPS 1.00 1.3233 1.3147 1.00 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 16.45 16.00 15.40 15.47 15.25 15.27 15.96 2.03%
EPS 1.15 1.32 1.38 1.50 1.54 1.57 1.66 -21.65%
DPS 0.44 0.56 0.28 0.28 0.28 0.56 0.56 -14.81%
NAPS 0.1112 0.1472 0.1459 0.0741 0.0741 0.074 0.074 31.09%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.80 0.81 1.13 1.91 1.63 0.99 1.04 -
P/RPS 0.54 0.56 0.81 0.91 0.79 0.48 0.48 8.14%
P/EPS 7.70 6.84 9.12 9.46 7.83 4.66 4.65 39.83%
EY 12.98 14.63 10.97 10.57 12.77 21.45 21.52 -28.54%
DY 5.00 6.17 2.21 1.96 2.30 7.58 7.21 -21.60%
P/NAPS 0.80 0.61 0.86 1.91 1.63 0.99 1.04 -16.00%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 01/04/03 26/11/02 28/08/02 30/05/02 26/02/02 05/11/01 23/08/01 -
Price 0.80 0.89 1.02 1.17 1.69 1.07 1.12 -
P/RPS 0.54 0.62 0.74 0.56 0.82 0.52 0.52 2.54%
P/EPS 7.70 7.51 8.23 5.80 8.12 5.04 5.00 33.25%
EY 12.98 13.31 12.15 17.25 12.32 19.85 19.99 -24.95%
DY 5.00 5.62 2.45 3.21 2.22 7.01 6.70 -17.68%
P/NAPS 0.80 0.67 0.78 1.17 1.69 1.07 1.12 -20.04%

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