[LIIHEN] YoY TTM 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- 61.39%
YoY- -12.34%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 142,959 132,678 95,824 89,664 88,425 86,404 82,432 9.60%
PBT 1,294 2,715 399 2,087 3,786 10,276 10,602 -29.55%
Tax 121 -1,151 -567 400 -949 -3,160 -2,114 -
NP 1,415 1,564 -168 2,487 2,837 7,116 8,488 -25.80%
-
NP to SH 1,415 1,564 -168 2,487 2,837 7,116 8,488 -25.80%
-
Tax Rate -9.35% 42.39% 142.11% -19.17% 25.07% 30.75% 19.94% -
Total Cost 141,544 131,114 95,992 87,177 85,588 79,288 73,944 11.42%
-
Net Worth 84,856 84,323 82,799 81,471 76,800 79,477 39,965 13.36%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 1,800 2,099 2,395 1,198 2,700 3,001 2,999 -8.15%
Div Payout % 127.28% 134.25% 0.00% 48.17% 95.19% 42.18% 35.34% -
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 39,965 13.36%
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 0.99% 1.18% -0.18% 2.77% 3.21% 8.24% 10.30% -
ROE 1.67% 1.85% -0.20% 3.05% 3.69% 8.95% 21.24% -
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 237.38 221.86 159.71 149.68 147.38 143.86 206.26 2.36%
EPS 2.35 2.62 -0.28 4.15 4.73 11.85 21.24 -30.70%
DPS 3.00 3.50 4.00 2.00 4.50 5.00 7.50 -14.15%
NAPS 1.409 1.41 1.38 1.36 1.28 1.3233 1.00 5.87%
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 26.47 24.57 17.75 16.60 16.38 16.00 15.27 9.59%
EPS 0.26 0.29 -0.03 0.46 0.53 1.32 1.57 -25.88%
DPS 0.33 0.39 0.44 0.22 0.50 0.56 0.56 -8.43%
NAPS 0.1571 0.1562 0.1533 0.1509 0.1422 0.1472 0.074 13.36%
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 0.32 0.25 0.46 3.51 0.63 0.56 0.48 -6.53%
P/EPS 32.35 21.41 -260.71 126.46 19.67 6.84 4.66 38.09%
EY 3.09 4.67 -0.38 0.79 5.08 14.63 21.45 -27.58%
DY 3.95 6.25 5.48 0.38 4.84 6.17 7.58 -10.28%
P/NAPS 0.54 0.40 0.53 3.86 0.73 0.61 0.99 -9.60%
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 0.26 0.27 0.43 1.10 0.69 0.62 0.52 -10.90%
P/EPS 26.39 22.56 -242.86 39.74 21.57 7.51 5.04 31.75%
EY 3.79 4.43 -0.41 2.52 4.64 13.31 19.85 -24.10%
DY 4.84 5.93 5.88 1.21 4.41 5.62 7.01 -5.98%
P/NAPS 0.44 0.42 0.49 1.21 0.80 0.67 1.07 -13.76%

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