[LIIHEN] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 158.59%
YoY- 118.8%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 40,667 43,603 36,273 31,420 24,044 21,953 24,957 8.46%
PBT 4,102 450 502 1,636 962 -474 2,343 9.77%
Tax -463 326 314 -100 -260 849 -332 5.69%
NP 3,639 776 816 1,536 702 375 2,011 10.37%
-
NP to SH 3,639 776 816 1,536 702 375 2,011 10.37%
-
Tax Rate 11.29% -72.44% -62.55% 6.11% 27.03% - 14.17% -
Total Cost 37,028 42,827 35,457 29,884 23,342 21,578 22,946 8.29%
-
Net Worth 59,948 60,202 60,142 84,435 60,116 59,928 60,032 -0.02%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - 1,197 - - 900 -
Div Payout % - - - 77.97% - - 44.78% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 59,948 60,202 60,142 84,435 60,116 59,928 60,032 -0.02%
NOSH 59,948 60,202 60,142 59,883 60,116 59,928 60,032 -0.02%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 8.95% 1.78% 2.25% 4.89% 2.92% 1.71% 8.06% -
ROE 6.07% 1.29% 1.36% 1.82% 1.17% 0.63% 3.35% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 67.84 72.43 60.31 52.47 40.00 36.63 41.57 8.49%
EPS 6.07 1.29 1.36 2.56 1.17 0.63 3.35 10.40%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 1.50 -
NAPS 1.00 1.00 1.00 1.41 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 59,883
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 7.53 8.07 6.72 5.82 4.45 4.07 4.62 8.47%
EPS 0.67 0.14 0.15 0.28 0.13 0.07 0.37 10.39%
DPS 0.00 0.00 0.00 0.22 0.00 0.00 0.17 -
NAPS 0.111 0.1115 0.1114 0.1564 0.1113 0.111 0.1112 -0.02%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.45 0.64 0.58 0.61 2.23 0.95 0.80 -
P/RPS 0.66 0.88 0.96 1.16 5.58 2.59 1.92 -16.28%
P/EPS 7.41 49.65 42.75 23.78 190.97 151.82 23.88 -17.70%
EY 13.49 2.01 2.34 4.20 0.52 0.66 4.19 21.49%
DY 0.00 0.00 0.00 3.28 0.00 0.00 1.87 -
P/NAPS 0.45 0.64 0.58 0.43 2.23 0.95 0.80 -9.13%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 25/02/08 26/02/07 27/02/06 28/02/05 25/02/04 01/04/03 -
Price 0.47 0.76 0.66 0.84 1.39 1.04 0.80 -
P/RPS 0.69 1.05 1.09 1.60 3.48 2.84 1.92 -15.66%
P/EPS 7.74 58.96 48.64 32.75 119.03 166.20 23.88 -17.10%
EY 12.92 1.70 2.06 3.05 0.84 0.60 4.19 20.62%
DY 0.00 0.00 0.00 2.38 0.00 0.00 1.87 -
P/NAPS 0.47 0.76 0.66 0.60 1.39 1.04 0.80 -8.47%

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