[LIIHEN] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -78.38%
YoY- -67.42%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 157,585 142,351 124,790 94,393 85,305 90,545 83,149 11.23%
PBT 414 980 2,817 1,159 813 6,160 10,912 -42.00%
Tax 276 204 -964 -657 728 -1,653 -3,483 -
NP 690 1,184 1,853 502 1,541 4,507 7,429 -32.68%
-
NP to SH 690 1,184 1,853 502 1,541 4,507 7,429 -32.68%
-
Tax Rate -66.67% -20.82% 34.22% 56.69% -89.54% 26.83% 31.92% -
Total Cost 156,895 141,167 122,937 93,891 83,764 86,038 75,720 12.89%
-
Net Worth 82,894 83,774 83,585 81,906 80,318 76,554 78,808 0.84%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 1,795 897 3,299 2,393 900 3,301 1,499 3.04%
Div Payout % 260.21% 75.81% 178.07% 476.86% 58.40% 73.26% 20.19% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 82,894 83,774 83,585 81,906 80,318 76,554 78,808 0.84%
NOSH 59,473 59,838 60,133 59,785 59,939 60,000 59,944 -0.13%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 0.44% 0.83% 1.48% 0.53% 1.81% 4.98% 8.93% -
ROE 0.83% 1.41% 2.22% 0.61% 1.92% 5.89% 9.43% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 264.97 237.89 207.52 157.89 142.32 150.91 138.71 11.37%
EPS 1.16 1.98 3.08 0.84 2.57 7.51 12.39 -32.59%
DPS 3.00 1.50 5.50 4.00 1.50 5.50 2.50 3.08%
NAPS 1.3938 1.40 1.39 1.37 1.34 1.2759 1.3147 0.97%
Adjusted Per Share Value based on latest NOSH - 59,785
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 29.18 26.36 23.11 17.48 15.80 16.77 15.40 11.22%
EPS 0.13 0.22 0.34 0.09 0.29 0.83 1.38 -32.52%
DPS 0.33 0.17 0.61 0.44 0.17 0.61 0.28 2.77%
NAPS 0.1535 0.1551 0.1548 0.1517 0.1487 0.1418 0.1459 0.84%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.51 1.15 0.64 0.88 1.88 0.91 1.13 -
P/RPS 0.19 0.48 0.31 0.56 1.32 0.60 0.81 -21.45%
P/EPS 43.96 58.12 20.77 104.80 73.12 12.11 9.12 29.93%
EY 2.27 1.72 4.81 0.95 1.37 8.25 10.97 -23.07%
DY 5.88 1.30 8.59 4.55 0.80 6.05 2.21 17.69%
P/NAPS 0.37 0.82 0.46 0.64 1.40 0.71 0.86 -13.10%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 25/08/08 27/08/07 28/08/06 29/08/05 23/08/04 25/08/03 28/08/02 -
Price 0.50 0.98 0.57 0.79 3.14 1.16 1.02 -
P/RPS 0.19 0.41 0.27 0.50 2.21 0.77 0.74 -20.25%
P/EPS 43.10 49.53 18.50 94.09 122.13 15.44 8.23 31.74%
EY 2.32 2.02 5.41 1.06 0.82 6.48 12.15 -24.09%
DY 6.00 1.53 9.65 5.06 0.48 4.74 2.45 16.08%
P/NAPS 0.36 0.70 0.41 0.58 2.34 0.91 0.78 -12.08%

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