[LIIHEN] YoY Cumulative 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- 62.09%
YoY- 81.15%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 107,463 77,560 70,264 65,445 43,854 41,216 41,332 17.24%
PBT 11,616 -1,014 -186 415 -1,329 1,035 1,192 46.09%
Tax -2,527 392 249 -691 -135 -187 -684 24.30%
NP 9,089 -622 63 -276 -1,464 848 508 61.65%
-
NP to SH 9,089 -622 63 -276 -1,464 848 508 61.65%
-
Tax Rate 21.75% - - 166.51% - 18.07% 57.38% -
Total Cost 98,374 78,182 70,201 65,721 45,318 40,368 40,824 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 2,399 897 859 919 - 1,202 896 17.82%
Div Payout % 26.40% 0.00% 1,363.63% 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 9.42% -0.75% 0.08% -0.32% -1.78% 1.05% 0.67% -
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 179.12 129.68 122.68 106.75 73.09 68.53 69.16 17.17%
EPS 15.15 -1.04 0.11 -0.46 -2.44 1.41 0.85 61.55%
DPS 4.00 1.50 1.50 1.50 0.00 2.00 1.50 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 19.90 14.36 13.01 12.12 8.12 7.63 7.65 17.25%
EPS 1.68 -0.12 0.01 -0.05 -0.27 0.16 0.09 62.79%
DPS 0.44 0.17 0.16 0.17 0.00 0.22 0.17 17.15%
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 0.31 0.39 0.94 0.60 1.20 2.74 1.32 -21.43%
P/EPS 3.63 -49.04 1,045.45 -142.16 -36.07 133.33 107.06 -43.07%
EY 27.55 -2.04 0.10 -0.70 -2.77 0.75 0.93 75.81%
DY 7.27 2.94 1.30 2.34 0.00 1.06 1.65 28.00%
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 0.33 0.39 0.80 0.53 1.08 4.58 1.68 -23.73%
P/EPS 3.89 -48.08 890.91 -126.61 -32.38 222.70 136.47 -44.70%
EY 25.68 -2.08 0.11 -0.79 -3.09 0.45 0.73 80.91%
DY 6.78 3.00 1.53 2.63 0.00 0.64 1.29 31.82%
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