[LIIHEN] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 828.15%
YoY- 97.39%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 39,137 35,625 23,816 23,048 21,756 21,083 21,478 10.51%
PBT 386 928 -647 1,497 778 1,954 2,282 -25.62%
Tax -15 -477 -190 -514 -280 -875 -559 -45.26%
NP 371 451 -837 983 498 1,079 1,723 -22.57%
-
NP to SH 371 451 -837 983 498 1,079 1,723 -22.57%
-
Tax Rate 3.89% 51.40% - 34.34% 35.99% 44.78% 24.50% -
Total Cost 38,766 35,174 24,653 22,065 21,258 20,004 19,755 11.88%
-
Net Worth 83,774 83,585 81,906 80,318 76,554 78,808 39,954 13.12%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 897 901 - 1,198 900 - - -
Div Payout % 241.94% 200.00% - 121.95% 180.72% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 83,774 83,585 81,906 80,318 76,554 78,808 39,954 13.12%
NOSH 59,838 60,133 59,785 59,939 60,000 59,944 39,954 6.96%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 0.95% 1.27% -3.51% 4.27% 2.29% 5.12% 8.02% -
ROE 0.44% 0.54% -1.02% 1.22% 0.65% 1.37% 4.31% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 65.40 59.24 39.84 38.45 36.26 35.17 53.76 3.31%
EPS 0.62 0.75 -1.40 1.64 0.83 1.80 2.87 -22.52%
DPS 1.50 1.50 0.00 2.00 1.50 0.00 0.00 -
NAPS 1.40 1.39 1.37 1.34 1.2759 1.3147 1.00 5.76%
Adjusted Per Share Value based on latest NOSH - 59,939
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 7.25 6.60 4.41 4.27 4.03 3.90 3.98 10.50%
EPS 0.07 0.08 -0.16 0.18 0.09 0.20 0.32 -22.36%
DPS 0.17 0.17 0.00 0.22 0.17 0.00 0.00 -
NAPS 0.1551 0.1548 0.1517 0.1487 0.1418 0.1459 0.074 13.11%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.15 0.64 0.88 1.88 0.91 1.13 1.04 -
P/RPS 1.76 1.08 2.21 4.89 2.51 3.21 1.93 -1.52%
P/EPS 185.48 85.33 -62.86 114.63 109.64 62.78 24.12 40.47%
EY 0.54 1.17 -1.59 0.87 0.91 1.59 4.15 -28.80%
DY 1.30 2.34 0.00 1.06 1.65 0.00 0.00 -
P/NAPS 0.82 0.46 0.64 1.40 0.71 0.86 1.04 -3.88%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 28/08/06 29/08/05 23/08/04 25/08/03 28/08/02 23/08/01 -
Price 0.98 0.57 0.79 3.14 1.16 1.02 1.12 -
P/RPS 1.50 0.96 1.98 8.17 3.20 2.90 2.08 -5.30%
P/EPS 158.06 76.00 -56.43 191.46 139.76 56.67 25.97 35.10%
EY 0.63 1.32 -1.77 0.52 0.72 1.76 3.85 -26.03%
DY 1.53 2.63 0.00 0.64 1.29 0.00 0.00 -
P/NAPS 0.70 0.41 0.58 2.34 0.91 0.78 1.12 -7.53%

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