[LIIHEN] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 4980.0%
YoY- -77.27%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 65,445 43,854 41,216 41,332 39,595 38,810 41,105 8.05%
PBT 415 -1,329 1,035 1,192 3,638 3,958 5,138 -34.24%
Tax -691 -135 -187 -684 -1,403 -827 -1,100 -7.45%
NP -276 -1,464 848 508 2,235 3,131 4,038 -
-
NP to SH -276 -1,464 848 508 2,235 3,131 4,038 -
-
Tax Rate 166.51% - 18.07% 57.38% 38.57% 20.89% 21.41% -
Total Cost 65,721 45,318 40,368 40,824 37,360 35,679 37,067 10.01%
-
Net Worth 85,213 82,199 80,590 76,253 78,776 39,974 66,814 4.13%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 919 - 1,202 896 - - - -
Div Payout % 0.00% - 141.84% 176.47% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 85,213 82,199 80,590 76,253 78,776 39,974 66,814 4.13%
NOSH 61,304 59,999 60,141 59,764 59,919 39,974 39,980 7.38%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -0.42% -3.34% 2.06% 1.23% 5.64% 8.07% 9.82% -
ROE -0.32% -1.78% 1.05% 0.67% 2.84% 7.83% 6.04% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 106.75 73.09 68.53 69.16 66.08 97.09 102.81 0.62%
EPS -0.46 -2.44 1.41 0.85 3.73 5.22 10.10 -
DPS 1.50 0.00 2.00 1.50 0.00 0.00 0.00 -
NAPS 1.39 1.37 1.34 1.2759 1.3147 1.00 1.6712 -3.02%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 12.12 8.12 7.63 7.65 7.33 7.19 7.61 8.06%
EPS -0.05 -0.27 0.16 0.09 0.41 0.58 0.75 -
DPS 0.17 0.00 0.22 0.17 0.00 0.00 0.00 -
NAPS 0.1578 0.1522 0.1492 0.1412 0.1459 0.074 0.1237 4.13%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.64 0.88 1.88 0.91 1.13 1.04 2.02 -
P/RPS 0.60 1.20 2.74 1.32 1.71 1.07 1.96 -17.89%
P/EPS -142.16 -36.07 133.33 107.06 30.29 13.28 20.00 -
EY -0.70 -2.77 0.75 0.93 3.30 7.53 5.00 -
DY 2.34 0.00 1.06 1.65 0.00 0.00 0.00 -
P/NAPS 0.46 0.64 1.40 0.71 0.86 1.04 1.21 -14.88%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 23/08/04 25/08/03 28/08/02 23/08/01 28/08/00 -
Price 0.57 0.79 3.14 1.16 1.02 1.12 1.91 -
P/RPS 0.53 1.08 4.58 1.68 1.54 1.15 1.86 -18.87%
P/EPS -126.61 -32.38 222.70 136.47 27.35 14.30 18.91 -
EY -0.79 -3.09 0.45 0.73 3.66 6.99 5.29 -
DY 2.63 0.00 0.64 1.29 0.00 0.00 0.00 -
P/NAPS 0.41 0.58 2.34 0.91 0.78 1.12 1.14 -15.66%

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