[LIIHEN] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Announcement Date
20-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 8.73%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 79,812 77,620 69,328 88,463 87,789 82,210 20,291 148.97%
PBT 9,622 7,916 6,704 12,174 11,722 10,276 2,534 143.19%
Tax -2,366 -1,654 -1,072 -2,323 -2,662 -2,200 -561 160.80%
NP 7,256 6,262 5,632 9,851 9,060 8,076 1,973 138.06%
-
NP to SH 7,256 6,262 5,632 9,851 9,060 8,076 1,973 138.06%
-
Tax Rate 24.59% 20.89% 15.99% 19.08% 22.71% 21.41% 22.14% -
Total Cost 72,556 71,358 63,696 78,612 78,729 74,134 18,318 150.13%
-
Net Worth 74,964 39,974 71,360 70,012 69,613 66,814 0 -
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 2,999 - - - -
Div Payout % - - - 30.45% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 74,964 39,974 71,360 70,012 69,613 66,814 0 -
NOSH 39,985 39,974 40,000 39,995 39,994 39,980 34,982 9.31%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 9.09% 8.07% 8.12% 11.14% 10.32% 9.82% 9.72% -
ROE 9.68% 15.66% 7.89% 14.07% 13.01% 12.09% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 199.60 194.17 173.32 221.18 219.51 205.63 58.00 127.76%
EPS 18.15 10.44 14.08 24.63 22.65 20.20 5.64 117.81%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 1.8748 1.00 1.784 1.7505 1.7406 1.6712 0.00 -
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 14.78 14.37 12.84 16.38 16.26 15.22 3.76 148.86%
EPS 1.34 1.16 1.04 1.82 1.68 1.50 0.37 135.64%
DPS 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
NAPS 0.1388 0.074 0.1321 0.1297 0.1289 0.1237 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 - -
Price 0.99 1.04 1.01 1.22 1.54 2.02 0.00 -
P/RPS 0.50 0.54 0.58 0.55 0.70 0.98 0.00 -
P/EPS 5.46 6.64 7.17 4.95 6.80 10.00 0.00 -
EY 18.33 15.06 13.94 20.19 14.71 10.00 0.00 -
DY 0.00 0.00 0.00 6.15 0.00 0.00 0.00 -
P/NAPS 0.53 1.04 0.57 0.70 0.88 1.21 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 05/11/01 23/08/01 18/05/01 20/02/01 10/11/00 28/08/00 26/05/00 -
Price 1.07 1.12 1.04 1.02 1.50 1.91 2.40 -
P/RPS 0.54 0.58 0.60 0.46 0.68 0.93 4.14 -74.24%
P/EPS 5.90 7.15 7.39 4.14 6.62 9.46 42.55 -73.17%
EY 16.96 13.99 13.54 24.15 15.10 10.58 2.35 273.00%
DY 0.00 0.00 0.00 7.35 0.00 0.00 0.00 -
P/NAPS 0.57 1.12 0.58 0.58 0.86 1.14 0.00 -

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