[LIIHEN] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 535.98%
YoY- 58.99%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 155,120 125,292 150,289 142,249 140,528 124,508 137,532 8.36%
PBT -2,028 -4,560 1,047 1,058 -372 -2,288 1,447 -
Tax 784 716 132 -257 498 1,056 -575 -
NP -1,244 -3,844 1,179 801 126 -1,232 872 -
-
NP to SH -1,244 -3,844 1,179 801 126 -1,232 872 -
-
Tax Rate - - -12.61% 24.29% - - 39.74% -
Total Cost 156,364 129,136 149,110 141,448 140,402 125,740 136,660 9.40%
-
Net Worth 83,359 84,279 85,151 84,680 80,181 85,152 84,928 -1.23%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,794 - - 1,201 1,718 - - -
Div Payout % 0.00% - - 150.00% 1,363.64% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 83,359 84,279 85,151 84,680 80,181 85,152 84,928 -1.23%
NOSH 59,807 60,062 60,050 60,099 57,272 60,392 60,075 -0.29%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -0.80% -3.07% 0.78% 0.56% 0.09% -0.99% 0.63% -
ROE -1.49% -4.56% 1.38% 0.95% 0.16% -1.45% 1.03% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 259.36 208.60 250.27 236.69 245.37 206.17 228.93 8.68%
EPS -2.08 -6.40 1.97 1.33 0.22 -2.04 1.45 -
DPS 3.00 0.00 0.00 2.00 3.00 0.00 0.00 -
NAPS 1.3938 1.4032 1.418 1.409 1.40 1.41 1.4137 -0.94%
Adjusted Per Share Value based on latest NOSH - 60,224
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 28.73 23.20 27.83 26.34 26.02 23.06 25.47 8.36%
EPS -0.23 -0.71 0.22 0.15 0.02 -0.23 0.16 -
DPS 0.33 0.00 0.00 0.22 0.32 0.00 0.00 -
NAPS 0.1544 0.1561 0.1577 0.1568 0.1485 0.1577 0.1573 -1.23%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.51 0.62 0.64 0.76 1.15 0.72 0.58 -
P/RPS 0.20 0.30 0.26 0.32 0.47 0.35 0.25 -13.83%
P/EPS -24.52 -9.69 32.60 57.00 522.73 -35.29 39.96 -
EY -4.08 -10.32 3.07 1.75 0.19 -2.83 2.50 -
DY 5.88 0.00 0.00 2.63 2.61 0.00 0.00 -
P/NAPS 0.37 0.44 0.45 0.54 0.82 0.51 0.41 -6.62%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 25/02/08 26/11/07 27/08/07 28/05/07 26/02/07 -
Price 0.50 0.58 0.76 0.62 0.98 0.68 0.66 -
P/RPS 0.19 0.28 0.30 0.26 0.40 0.33 0.29 -24.58%
P/EPS -24.04 -9.06 38.71 46.50 445.45 -33.33 45.47 -
EY -4.16 -11.03 2.58 2.15 0.22 -3.00 2.20 -
DY 6.00 0.00 0.00 3.23 3.06 0.00 0.00 -
P/NAPS 0.36 0.41 0.54 0.44 0.70 0.48 0.47 -16.29%

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