[LIIHEN] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -15.17%
YoY- -75.67%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 184,887 150,485 138,839 112,981 93,625 84,013 89,872 12.76%
PBT 10,261 674 1,522 1,242 3,303 94 7,336 5.74%
Tax -1,256 48 -258 -677 -981 962 -2,248 -9.23%
NP 9,005 722 1,264 565 2,322 1,056 5,088 9.97%
-
NP to SH 9,005 722 1,264 565 2,322 1,056 5,088 9.97%
-
Tax Rate 12.24% -7.12% 16.95% 54.51% 29.70% -1,023.40% 30.64% -
Total Cost 175,882 149,763 137,575 112,416 91,303 82,957 84,784 12.91%
-
Net Worth 92,411 84,279 85,152 84,231 83,683 78,065 64,110 6.27%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 892 1,800 901 3,593 1,198 1,800 2,401 -15.20%
Div Payout % 9.91% 249.44% 71.36% 636.00% 51.60% 170.45% 47.21% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 92,411 84,279 85,152 84,231 83,683 78,065 64,110 6.27%
NOSH 60,046 60,062 60,392 60,165 59,714 58,695 50,000 3.09%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 4.87% 0.48% 0.91% 0.50% 2.48% 1.26% 5.66% -
ROE 9.74% 0.86% 1.48% 0.67% 2.77% 1.35% 7.94% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 307.91 250.55 229.90 187.78 156.79 143.13 179.74 9.37%
EPS 15.00 1.20 2.09 0.94 3.89 1.80 10.18 6.66%
DPS 1.50 3.00 1.50 6.00 2.00 3.07 4.80 -17.60%
NAPS 1.539 1.4032 1.41 1.40 1.4014 1.33 1.2822 3.08%
Adjusted Per Share Value based on latest NOSH - 60,165
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 34.17 27.82 25.66 20.88 17.31 15.53 16.61 12.76%
EPS 1.66 0.13 0.23 0.10 0.43 0.20 0.94 9.93%
DPS 0.16 0.33 0.17 0.66 0.22 0.33 0.44 -15.50%
NAPS 0.1708 0.1558 0.1574 0.1557 0.1547 0.1443 0.1185 6.27%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.46 0.62 0.72 0.77 1.00 1.20 0.79 -
P/RPS 0.15 0.25 0.31 0.41 0.64 0.84 0.44 -16.40%
P/EPS 3.07 51.58 34.40 82.00 25.72 66.70 7.76 -14.30%
EY 32.60 1.94 2.91 1.22 3.89 1.50 12.88 16.72%
DY 3.26 4.84 2.08 7.79 2.00 2.56 6.08 -9.85%
P/NAPS 0.30 0.44 0.51 0.55 0.71 0.90 0.62 -11.38%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 26/05/08 28/05/07 29/05/06 30/05/05 28/05/04 26/05/03 -
Price 0.47 0.58 0.68 0.66 0.90 1.65 0.78 -
P/RPS 0.15 0.23 0.30 0.35 0.57 1.15 0.43 -16.08%
P/EPS 3.13 48.25 32.49 70.28 23.15 91.71 7.67 -13.86%
EY 31.91 2.07 3.08 1.42 4.32 1.09 13.05 16.05%
DY 3.19 5.17 2.21 9.09 2.22 1.86 6.16 -10.37%
P/NAPS 0.31 0.41 0.48 0.47 0.64 1.24 0.61 -10.65%

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