[LIIHEN] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -57.67%
YoY- -80.73%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 137,531 103,200 91,755 85,421 88,808 82,364 88,463 7.62%
PBT 1,581 1,073 3,523 969 8,607 11,232 12,174 -28.82%
Tax -737 -407 -709 232 -2,373 -2,907 -2,323 -17.40%
NP 844 666 2,814 1,201 6,234 8,325 9,851 -33.59%
-
NP to SH 844 666 2,814 1,201 6,234 8,325 9,851 -33.59%
-
Tax Rate 46.62% 37.93% 20.12% -23.94% 27.57% 25.88% 19.08% -
Total Cost 136,687 102,534 88,941 84,220 82,574 74,039 78,612 9.65%
-
Net Worth 60,142 84,435 60,116 59,928 60,032 39,999 70,019 -2.50%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 901 3,593 1,198 1,800 2,401 1,499 2,999 -18.15%
Div Payout % 106.87% 539.55% 42.58% 149.88% 38.53% 18.02% 30.45% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 60,142 84,435 60,116 59,928 60,032 39,999 70,019 -2.50%
NOSH 60,142 59,883 60,116 59,928 60,032 39,999 39,999 7.03%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.61% 0.65% 3.07% 1.41% 7.02% 10.11% 11.14% -
ROE 1.40% 0.79% 4.68% 2.00% 10.38% 20.81% 14.07% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 228.67 172.34 152.63 142.54 147.93 205.91 221.16 0.55%
EPS 1.40 1.11 4.68 2.00 10.38 20.81 24.63 -37.97%
DPS 1.50 6.00 1.99 3.00 4.00 3.75 7.50 -23.51%
NAPS 1.00 1.41 1.00 1.00 1.00 1.00 1.7505 -8.90%
Adjusted Per Share Value based on latest NOSH - 59,928
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 25.47 19.11 16.99 15.82 16.45 15.25 16.38 7.63%
EPS 0.16 0.12 0.52 0.22 1.15 1.54 1.82 -33.30%
DPS 0.17 0.67 0.22 0.33 0.44 0.28 0.56 -18.01%
NAPS 0.1114 0.1564 0.1113 0.111 0.1112 0.0741 0.1297 -2.50%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.58 0.61 2.23 0.95 0.80 1.63 1.22 -
P/RPS 0.25 0.35 1.46 0.67 0.54 0.79 0.55 -12.30%
P/EPS 41.33 54.85 47.64 47.40 7.70 7.83 4.95 42.40%
EY 2.42 1.82 2.10 2.11 12.98 12.77 20.19 -29.77%
DY 2.59 9.84 0.89 3.16 5.00 2.30 6.15 -13.41%
P/NAPS 0.58 0.43 2.23 0.95 0.80 1.63 0.70 -3.08%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 28/02/05 25/02/04 01/04/03 26/02/02 20/02/01 -
Price 0.66 0.84 1.39 1.04 0.80 1.69 1.02 -
P/RPS 0.29 0.49 0.91 0.73 0.54 0.82 0.46 -7.39%
P/EPS 47.03 75.53 29.69 51.89 7.70 8.12 4.14 49.90%
EY 2.13 1.32 3.37 1.93 12.98 12.32 24.14 -33.26%
DY 2.27 7.14 1.43 2.89 5.00 2.22 7.35 -17.77%
P/NAPS 0.66 0.60 1.39 1.04 0.80 1.69 0.58 2.17%

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