[LIIHEN] YoY 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- 28.59%
YoY- 297.48%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
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 36,422 35,814 27,926 26,495 22,136 24,256 21,001 9.60%
PBT 978 664 766 1,526 252 2,626 3,250 -18.13%
Tax -442 -359 -172 -262 66 -638 -956 -12.06%
NP 536 305 594 1,264 318 1,988 2,294 -21.51%
-
NP to SH 536 305 594 1,264 318 1,988 2,294 -21.51%
-
Tax Rate 45.19% 54.07% 22.45% 17.17% -26.19% 24.30% 29.42% -
Total Cost 35,886 35,509 27,332 25,231 21,818 22,268 18,707 11.46%
-
Net Worth 84,856 84,323 82,799 81,471 76,800 79,477 74,926 2.09%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - 1,199 1,198 900 - - -
Div Payout % - - 202.02% 94.79% 283.02% - - -
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 84,856 84,323 82,799 81,471 76,800 79,477 74,926 2.09%
NOSH 60,224 59,803 59,999 59,905 60,000 60,060 39,965 7.07%
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 1.47% 0.85% 2.13% 4.77% 1.44% 8.20% 10.92% -
ROE 0.63% 0.36% 0.72% 1.55% 0.41% 2.50% 3.06% -
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 60.48 59.89 46.54 44.23 36.89 40.39 52.55 2.36%
EPS 0.89 0.51 0.99 2.11 0.53 3.31 5.74 -26.69%
DPS 0.00 0.00 2.00 2.00 1.50 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 6.74 6.63 5.17 4.91 4.10 4.49 3.89 9.58%
EPS 0.10 0.06 0.11 0.23 0.06 0.37 0.42 -21.26%
DPS 0.00 0.00 0.22 0.22 0.17 0.00 0.00 -
NAPS 0.1571 0.1562 0.1533 0.1509 0.1422 0.1472 0.1388 2.08%
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 1.26 0.94 1.57 11.87 2.52 2.01 1.88 -6.44%
P/EPS 85.39 109.80 73.74 248.82 175.47 24.47 17.25 30.53%
EY 1.17 0.91 1.36 0.40 0.57 4.09 5.80 -23.40%
DY 0.00 0.00 2.74 0.38 1.61 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 1.03 0.99 1.46 3.73 2.76 2.20 2.04 -10.76%
P/EPS 69.66 115.69 68.69 78.20 192.45 26.89 18.64 24.56%
EY 1.44 0.86 1.46 1.28 0.52 3.72 5.36 -19.66%
DY 0.00 0.00 2.94 1.21 1.47 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