[LIIHEN] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 65.96%
YoY- 162.89%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 142,249 135,012 95,706 90,282 84,624 85,133 79,812 10.10%
PBT 1,058 1,902 -664 3,413 1,893 8,358 9,622 -30.77%
Tax -257 -1,398 -409 -598 -822 -2,721 -2,366 -30.91%
NP 801 504 -1,073 2,814 1,070 5,637 7,256 -30.72%
-
NP to SH 801 504 -1,073 2,814 1,070 5,637 7,256 -30.72%
-
Tax Rate 24.29% 73.50% - 17.52% 43.42% 32.56% 24.59% -
Total Cost 141,448 134,508 96,779 87,468 83,553 79,496 72,556 11.76%
-
Net Worth 84,680 84,599 82,902 81,561 76,704 79,360 74,964 2.05%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 1,201 1,200 1,601 1,599 1,198 - - -
Div Payout % 150.00% 238.10% 0.00% 56.82% 111.94% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 84,680 84,599 82,902 81,561 76,704 79,360 74,964 2.05%
NOSH 60,099 60,000 60,074 59,971 59,925 59,971 39,985 7.02%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.56% 0.37% -1.12% 3.12% 1.27% 6.62% 9.09% -
ROE 0.95% 0.60% -1.29% 3.45% 1.40% 7.10% 9.68% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 236.69 225.02 159.31 150.54 141.22 141.96 199.60 2.87%
EPS 1.33 0.84 -1.79 4.69 1.79 9.40 18.15 -35.29%
DPS 2.00 2.00 2.67 2.67 2.00 0.00 0.00 -
NAPS 1.409 1.41 1.38 1.36 1.28 1.3233 1.8748 -4.64%
Adjusted Per Share Value based on latest NOSH - 59,905
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 26.34 25.00 17.72 16.72 15.67 15.77 14.78 10.10%
EPS 0.15 0.09 -0.20 0.52 0.20 1.04 1.34 -30.56%
DPS 0.22 0.22 0.30 0.30 0.22 0.00 0.00 -
NAPS 0.1568 0.1567 0.1535 0.151 0.142 0.147 0.1388 2.05%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.76 0.56 0.73 5.25 0.93 0.81 0.99 -
P/RPS 0.32 0.25 0.46 3.49 0.66 0.57 0.50 -7.16%
P/EPS 57.00 66.67 -40.86 111.86 52.05 8.62 5.46 47.80%
EY 1.75 1.50 -2.45 0.89 1.92 11.60 18.33 -32.38%
DY 2.63 3.57 3.65 0.51 2.15 0.00 0.00 -
P/NAPS 0.54 0.40 0.53 3.86 0.73 0.61 0.53 0.31%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 27/11/06 28/11/05 22/11/04 28/11/03 26/11/02 05/11/01 -
Price 0.62 0.59 0.68 1.65 1.02 0.89 1.07 -
P/RPS 0.26 0.26 0.43 1.10 0.72 0.63 0.54 -11.46%
P/EPS 46.50 70.24 -38.06 35.16 57.09 9.47 5.90 41.04%
EY 2.15 1.42 -2.63 2.84 1.75 10.56 16.96 -29.11%
DY 3.23 3.39 3.92 1.62 1.96 0.00 0.00 -
P/NAPS 0.44 0.42 0.49 1.21 0.80 0.67 0.57 -4.22%

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