[LIIHEN] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -17.48%
YoY- 119.89%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 150,485 138,839 112,981 93,625 84,013 89,872 83,544 10.29%
PBT 674 1,522 1,242 3,303 94 7,336 11,240 -37.41%
Tax 48 -258 -677 -981 962 -2,248 -3,167 -
NP 722 1,264 565 2,322 1,056 5,088 8,073 -33.10%
-
NP to SH 722 1,264 565 2,322 1,056 5,088 8,073 -33.10%
-
Tax Rate -7.12% 16.95% 54.51% 29.70% -1,023.40% 30.64% 28.18% -
Total Cost 149,763 137,575 112,416 91,303 82,957 84,784 75,471 12.08%
-
Net Worth 84,279 85,152 84,231 83,683 78,065 64,110 39,999 13.21%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 1,800 901 3,593 1,198 1,800 2,401 1,499 3.09%
Div Payout % 249.44% 71.36% 636.00% 51.60% 170.45% 47.21% 18.58% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 84,279 85,152 84,231 83,683 78,065 64,110 39,999 13.21%
NOSH 60,062 60,392 60,165 59,714 58,695 50,000 39,999 7.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 0.48% 0.91% 0.50% 2.48% 1.26% 5.66% 9.66% -
ROE 0.86% 1.48% 0.67% 2.77% 1.35% 7.94% 20.18% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 250.55 229.90 187.78 156.79 143.13 179.74 208.86 3.07%
EPS 1.20 2.09 0.94 3.89 1.80 10.18 20.18 -37.49%
DPS 3.00 1.50 6.00 2.00 3.07 4.80 3.75 -3.64%
NAPS 1.4032 1.41 1.40 1.4014 1.33 1.2822 1.00 5.80%
Adjusted Per Share Value based on latest NOSH - 59,714
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 27.87 25.71 20.92 17.34 15.56 16.64 15.47 10.29%
EPS 0.13 0.23 0.10 0.43 0.20 0.94 1.50 -33.45%
DPS 0.33 0.17 0.67 0.22 0.33 0.44 0.28 2.77%
NAPS 0.1561 0.1577 0.156 0.155 0.1446 0.1187 0.0741 13.20%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.62 0.72 0.77 1.00 1.20 0.79 1.91 -
P/RPS 0.25 0.31 0.41 0.64 0.84 0.44 0.91 -19.35%
P/EPS 51.58 34.40 82.00 25.72 66.70 7.76 9.46 32.63%
EY 1.94 2.91 1.22 3.89 1.50 12.88 10.57 -24.59%
DY 4.84 2.08 7.79 2.00 2.56 6.08 1.96 16.24%
P/NAPS 0.44 0.51 0.55 0.71 0.90 0.62 1.91 -21.68%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 28/05/07 29/05/06 30/05/05 28/05/04 26/05/03 30/05/02 -
Price 0.58 0.68 0.66 0.90 1.65 0.78 1.17 -
P/RPS 0.23 0.30 0.35 0.57 1.15 0.43 0.56 -13.77%
P/EPS 48.25 32.49 70.28 23.15 91.71 7.67 5.80 42.30%
EY 2.07 3.08 1.42 4.32 1.09 13.05 17.25 -29.74%
DY 5.17 2.21 9.09 2.22 1.86 6.16 3.21 8.25%
P/NAPS 0.41 0.48 0.47 0.64 1.24 0.61 1.17 -16.02%

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