[LIIHEN] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 5.38%
YoY- -81.01%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 135,012 95,706 90,282 84,624 85,133 79,812 87,789 7.43%
PBT 1,902 -664 3,413 1,893 8,358 9,622 11,722 -26.13%
Tax -1,398 -409 -598 -822 -2,721 -2,366 -2,662 -10.17%
NP 504 -1,073 2,814 1,070 5,637 7,256 9,060 -38.20%
-
NP to SH 504 -1,073 2,814 1,070 5,637 7,256 9,060 -38.20%
-
Tax Rate 73.50% - 17.52% 43.42% 32.56% 24.59% 22.71% -
Total Cost 134,508 96,779 87,468 83,553 79,496 72,556 78,729 9.33%
-
Net Worth 84,599 82,902 81,561 76,704 79,360 74,964 69,613 3.30%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 1,200 1,601 1,599 1,198 - - - -
Div Payout % 238.10% 0.00% 56.82% 111.94% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 84,599 82,902 81,561 76,704 79,360 74,964 69,613 3.30%
NOSH 60,000 60,074 59,971 59,925 59,971 39,985 39,994 6.99%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.37% -1.12% 3.12% 1.27% 6.62% 9.09% 10.32% -
ROE 0.60% -1.29% 3.45% 1.40% 7.10% 9.68% 13.01% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 225.02 159.31 150.54 141.22 141.96 199.60 219.51 0.41%
EPS 0.84 -1.79 4.69 1.79 9.40 18.15 22.65 -42.23%
DPS 2.00 2.67 2.67 2.00 0.00 0.00 0.00 -
NAPS 1.41 1.38 1.36 1.28 1.3233 1.8748 1.7406 -3.44%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 25.00 17.72 16.72 15.67 15.77 14.78 16.26 7.42%
EPS 0.09 -0.20 0.52 0.20 1.04 1.34 1.68 -38.58%
DPS 0.22 0.30 0.30 0.22 0.00 0.00 0.00 -
NAPS 0.1567 0.1535 0.151 0.142 0.147 0.1388 0.1289 3.30%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.56 0.73 5.25 0.93 0.81 0.99 1.54 -
P/RPS 0.25 0.46 3.49 0.66 0.57 0.50 0.70 -15.76%
P/EPS 66.67 -40.86 111.86 52.05 8.62 5.46 6.80 46.27%
EY 1.50 -2.45 0.89 1.92 11.60 18.33 14.71 -31.63%
DY 3.57 3.65 0.51 2.15 0.00 0.00 0.00 -
P/NAPS 0.40 0.53 3.86 0.73 0.61 0.53 0.88 -12.30%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 28/11/05 22/11/04 28/11/03 26/11/02 05/11/01 10/11/00 -
Price 0.59 0.68 1.65 1.02 0.89 1.07 1.50 -
P/RPS 0.26 0.43 1.10 0.72 0.63 0.54 0.68 -14.79%
P/EPS 70.24 -38.06 35.16 57.09 9.47 5.90 6.62 48.20%
EY 1.42 -2.63 2.84 1.75 10.56 16.96 15.10 -32.55%
DY 3.39 3.92 1.62 1.96 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 1.21 0.80 0.67 0.57 0.86 -11.25%

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