[LIIHEN] YoY TTM 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- 45.93%
YoY- -65.81%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 142,351 124,790 94,393 85,305 90,545 83,149 86,168 8.72%
PBT 980 2,817 1,159 813 6,160 10,912 10,994 -33.15%
Tax 204 -964 -657 728 -1,653 -3,483 -2,050 -
NP 1,184 1,853 502 1,541 4,507 7,429 8,944 -28.59%
-
NP to SH 1,184 1,853 502 1,541 4,507 7,429 8,944 -28.59%
-
Tax Rate -20.82% 34.22% 56.69% -89.54% 26.83% 31.92% 18.65% -
Total Cost 141,167 122,937 93,891 83,764 86,038 75,720 77,224 10.57%
-
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 3,299 2,393 900 3,301 1,499 2,999 -18.21%
Div Payout % 75.81% 178.07% 476.86% 58.40% 73.26% 20.19% 33.54% -
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 0.83% 1.48% 0.53% 1.81% 4.98% 8.93% 10.38% -
ROE 1.41% 2.22% 0.61% 1.92% 5.89% 9.43% 22.39% -
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 237.89 207.52 157.89 142.32 150.91 138.71 215.67 1.64%
EPS 1.98 3.08 0.84 2.57 7.51 12.39 22.39 -33.24%
DPS 1.50 5.50 4.00 1.50 5.50 2.50 7.50 -23.51%
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 26.36 23.11 17.48 15.80 16.77 15.40 15.96 8.71%
EPS 0.22 0.34 0.09 0.29 0.83 1.38 1.66 -28.58%
DPS 0.17 0.61 0.44 0.17 0.61 0.28 0.56 -18.01%
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 0.48 0.31 0.56 1.32 0.60 0.81 0.48 0.00%
P/EPS 58.12 20.77 104.80 73.12 12.11 9.12 4.65 52.31%
EY 1.72 4.81 0.95 1.37 8.25 10.97 21.52 -34.35%
DY 1.30 8.59 4.55 0.80 6.05 2.21 7.21 -24.82%
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 0.41 0.27 0.50 2.21 0.77 0.74 0.52 -3.88%
P/EPS 49.53 18.50 94.09 122.13 15.44 8.23 5.00 46.52%
EY 2.02 5.41 1.06 0.82 6.48 12.15 19.99 -31.74%
DY 1.53 9.65 5.06 0.48 4.74 2.45 6.70 -21.80%
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