[LIIHEN] YoY TTM 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- -11.42%
YoY- -39.33%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 124,790 94,393 85,305 90,545 83,149 86,168 41,105 20.32%
PBT 2,817 1,159 813 6,160 10,912 10,994 5,138 -9.52%
Tax -964 -657 728 -1,653 -3,483 -2,050 -1,100 -2.17%
NP 1,853 502 1,541 4,507 7,429 8,944 4,038 -12.16%
-
NP to SH 1,853 502 1,541 4,507 7,429 8,944 4,038 -12.16%
-
Tax Rate 34.22% 56.69% -89.54% 26.83% 31.92% 18.65% 21.41% -
Total Cost 122,937 93,891 83,764 86,038 75,720 77,224 37,067 22.10%
-
Net Worth 83,585 81,906 80,318 76,554 78,808 39,954 66,880 3.78%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 3,299 2,393 900 3,301 1,499 2,999 - -
Div Payout % 178.07% 476.86% 58.40% 73.26% 20.19% 33.54% - -
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 83,585 81,906 80,318 76,554 78,808 39,954 66,880 3.78%
NOSH 60,133 59,785 59,939 60,000 59,944 39,954 40,019 7.01%
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 1.48% 0.53% 1.81% 4.98% 8.93% 10.38% 9.82% -
ROE 2.22% 0.61% 1.92% 5.89% 9.43% 22.39% 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 207.52 157.89 142.32 150.91 138.71 215.67 102.71 12.43%
EPS 3.08 0.84 2.57 7.51 12.39 22.39 10.09 -17.93%
DPS 5.50 4.00 1.50 5.50 2.50 7.50 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 23.11 17.48 15.80 16.77 15.40 15.96 7.61 20.32%
EPS 0.34 0.09 0.29 0.83 1.38 1.66 0.75 -12.34%
DPS 0.61 0.44 0.17 0.61 0.28 0.56 0.00 -
NAPS 0.1548 0.1517 0.1487 0.1418 0.1459 0.074 0.1239 3.77%
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 0.31 0.56 1.32 0.60 0.81 0.48 1.97 -26.51%
P/EPS 20.77 104.80 73.12 12.11 9.12 4.65 20.02 0.61%
EY 4.81 0.95 1.37 8.25 10.97 21.52 5.00 -0.64%
DY 8.59 4.55 0.80 6.05 2.21 7.21 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 - -
Price 0.57 0.79 3.14 1.16 1.02 1.12 0.00 -
P/RPS 0.27 0.50 2.21 0.77 0.74 0.52 0.00 -
P/EPS 18.50 94.09 122.13 15.44 8.23 5.00 0.00 -
EY 5.41 1.06 0.82 6.48 12.15 19.99 0.00 -
DY 9.65 5.06 0.48 4.74 2.45 6.70 0.00 -
P/NAPS 0.41 0.58 2.34 0.91 0.78 1.12 0.00 -

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