[LIIHEN] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -17.48%
YoY- 119.89%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 103,200 95,824 94,393 93,625 91,755 89,664 85,305 13.49%
PBT 1,073 399 1,159 3,303 3,523 2,087 813 20.25%
Tax -407 -567 -657 -981 -709 400 728 -
NP 666 -168 502 2,322 2,814 2,487 1,541 -42.74%
-
NP to SH 666 -168 502 2,322 2,814 2,487 1,541 -42.74%
-
Tax Rate 37.93% 142.11% 56.69% 29.70% 20.12% -19.17% -89.54% -
Total Cost 102,534 95,992 93,891 91,303 88,941 87,177 83,764 14.38%
-
Net Worth 84,435 82,799 81,906 83,683 60,116 81,471 80,318 3.37%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,593 2,395 2,393 1,198 1,198 1,198 900 151.02%
Div Payout % 539.55% 0.00% 476.86% 51.60% 42.58% 48.17% 58.40% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 84,435 82,799 81,906 83,683 60,116 81,471 80,318 3.37%
NOSH 59,883 59,999 59,785 59,714 60,116 59,905 59,939 -0.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.65% -0.18% 0.53% 2.48% 3.07% 2.77% 1.81% -
ROE 0.79% -0.20% 0.61% 2.77% 4.68% 3.05% 1.92% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 172.34 159.71 157.89 156.79 152.63 149.68 142.32 13.56%
EPS 1.11 -0.28 0.84 3.89 4.68 4.15 2.57 -42.77%
DPS 6.00 4.00 4.00 2.00 1.99 2.00 1.50 151.34%
NAPS 1.41 1.38 1.37 1.4014 1.00 1.36 1.34 3.44%
Adjusted Per Share Value based on latest NOSH - 59,714
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 19.08 17.71 17.45 17.31 16.96 16.57 15.77 13.50%
EPS 0.12 -0.03 0.09 0.43 0.52 0.46 0.28 -43.06%
DPS 0.66 0.44 0.44 0.22 0.22 0.22 0.17 146.40%
NAPS 0.1561 0.153 0.1514 0.1547 0.1111 0.1506 0.1485 3.37%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.61 0.73 0.88 1.00 2.23 5.25 1.88 -
P/RPS 0.35 0.46 0.56 0.64 1.46 3.51 1.32 -58.62%
P/EPS 54.85 -260.71 104.80 25.72 47.64 126.46 73.12 -17.39%
EY 1.82 -0.38 0.95 3.89 2.10 0.79 1.37 20.78%
DY 9.84 5.48 4.55 2.00 0.89 0.38 0.80 430.41%
P/NAPS 0.43 0.53 0.64 0.71 2.23 3.86 1.40 -54.37%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 29/08/05 30/05/05 28/02/05 22/11/04 23/08/04 -
Price 0.84 0.68 0.79 0.90 1.39 1.65 3.14 -
P/RPS 0.49 0.43 0.50 0.57 0.91 1.10 2.21 -63.26%
P/EPS 75.53 -242.86 94.09 23.15 29.69 39.74 122.13 -27.34%
EY 1.32 -0.41 1.06 4.32 3.37 2.52 0.82 37.23%
DY 7.14 5.88 5.06 2.22 1.43 1.21 0.48 501.86%
P/NAPS 0.60 0.49 0.58 0.64 1.39 1.21 2.34 -59.53%

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