[LIIHEN] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 81.04%
YoY- 81.15%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 214,926 155,120 140,528 130,890 87,708 82,432 82,664 17.24%
PBT 23,232 -2,028 -372 830 -2,658 2,070 2,384 46.09%
Tax -5,054 784 498 -1,382 -270 -374 -1,368 24.30%
NP 18,178 -1,244 126 -552 -2,928 1,696 1,016 61.65%
-
NP to SH 18,178 -1,244 126 -552 -2,928 1,696 1,016 61.65%
-
Tax Rate 21.75% - - 166.51% - 18.07% 57.38% -
Total Cost 196,748 156,364 140,402 131,442 90,636 80,736 81,648 15.77%
-
Net Worth 96,511 83,359 80,181 85,213 82,199 80,590 76,253 4.00%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 4,799 1,794 1,718 1,839 - 2,405 1,792 17.82%
Div Payout % 26.40% 0.00% 1,363.64% 0.00% - 141.84% 176.47% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 96,511 83,359 80,181 85,213 82,199 80,590 76,253 4.00%
NOSH 59,993 59,807 57,272 61,304 59,999 60,141 59,764 0.06%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 8.46% -0.80% 0.09% -0.42% -3.34% 2.06% 1.23% -
ROE 18.84% -1.49% 0.16% -0.65% -3.56% 2.10% 1.33% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 358.25 259.36 245.37 213.51 146.18 137.06 138.32 17.17%
EPS 30.30 -2.08 0.22 -0.92 -4.88 2.82 1.70 61.55%
DPS 8.00 3.00 3.00 3.00 0.00 4.00 3.00 17.74%
NAPS 1.6087 1.3938 1.40 1.39 1.37 1.34 1.2759 3.93%
Adjusted Per Share Value based on latest NOSH - 60,133
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 39.80 28.73 26.02 24.24 16.24 15.27 15.31 17.24%
EPS 3.37 -0.23 0.02 -0.10 -0.54 0.31 0.19 61.41%
DPS 0.89 0.33 0.32 0.34 0.00 0.45 0.33 17.96%
NAPS 0.1787 0.1544 0.1485 0.1578 0.1522 0.1492 0.1412 3.99%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.55 0.51 1.15 0.64 0.88 1.88 0.91 -
P/RPS 0.15 0.20 0.47 0.30 0.60 1.37 0.66 -21.86%
P/EPS 1.82 -24.52 522.73 -71.08 -18.03 66.67 53.53 -43.05%
EY 55.09 -4.08 0.19 -1.41 -5.55 1.50 1.87 75.65%
DY 14.55 5.88 2.61 4.69 0.00 2.13 3.30 28.02%
P/NAPS 0.34 0.37 0.82 0.46 0.64 1.40 0.71 -11.53%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 25/08/08 27/08/07 28/08/06 29/08/05 23/08/04 25/08/03 -
Price 0.59 0.50 0.98 0.57 0.79 3.14 1.16 -
P/RPS 0.16 0.19 0.40 0.27 0.54 2.29 0.84 -24.12%
P/EPS 1.95 -24.04 445.45 -63.30 -16.19 111.35 68.24 -44.67%
EY 51.36 -4.16 0.22 -1.58 -6.18 0.90 1.47 80.71%
DY 13.56 6.00 3.06 5.26 0.00 1.27 2.59 31.73%
P/NAPS 0.37 0.36 0.70 0.41 0.58 2.34 0.91 -13.91%

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