[LIIHEN] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 49.54%
YoY- -17.39%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 63,850 39,595 18,512 82,470 59,859 38,810 17,332 138.34%
PBT 6,269 3,638 1,684 11,229 7,217 3,958 1,676 140.76%
Tax -2,041 -1,403 -528 -3,091 -1,775 -827 -268 286.60%
NP 4,228 2,235 1,156 8,138 5,442 3,131 1,408 108.00%
-
NP to SH 4,228 2,235 1,156 8,138 5,442 3,131 1,408 108.00%
-
Tax Rate 32.56% 38.57% 31.35% 27.53% 24.59% 20.89% 15.99% -
Total Cost 59,622 37,360 17,356 74,332 54,417 35,679 15,924 140.92%
-
Net Worth 79,360 78,776 77,779 76,381 74,964 39,974 71,360 7.33%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 1,499 - - - -
Div Payout % - - - 18.43% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 79,360 78,776 77,779 76,381 74,964 39,974 71,360 7.33%
NOSH 59,971 59,919 39,999 39,990 39,985 39,974 40,000 30.96%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 6.62% 5.64% 6.24% 9.87% 9.09% 8.07% 8.12% -
ROE 5.33% 2.84% 1.49% 10.65% 7.26% 7.83% 1.97% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 106.47 66.08 46.28 206.23 149.70 97.09 43.33 81.99%
EPS 7.05 3.73 2.89 20.35 13.61 5.22 3.52 58.82%
DPS 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
NAPS 1.3233 1.3147 1.9445 1.91 1.8748 1.00 1.784 -18.04%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 11.82 7.33 3.43 15.27 11.09 7.19 3.21 138.26%
EPS 0.78 0.41 0.21 1.51 1.01 0.58 0.26 107.86%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.147 0.1459 0.144 0.1414 0.1388 0.074 0.1321 7.37%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.81 1.13 1.91 1.63 0.99 1.04 1.01 -
P/RPS 0.76 1.71 4.13 0.79 0.66 1.07 2.33 -52.58%
P/EPS 11.49 30.29 66.09 8.01 7.27 13.28 28.69 -45.63%
EY 8.70 3.30 1.51 12.48 13.75 7.53 3.49 83.74%
DY 0.00 0.00 0.00 2.30 0.00 0.00 0.00 -
P/NAPS 0.61 0.86 0.98 0.85 0.53 1.04 0.57 4.62%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 28/08/02 30/05/02 26/02/02 05/11/01 23/08/01 18/05/01 -
Price 0.89 1.02 1.17 1.69 1.07 1.12 1.04 -
P/RPS 0.84 1.54 2.53 0.82 0.71 1.15 2.40 -50.30%
P/EPS 12.62 27.35 40.48 8.30 7.86 14.30 29.55 -43.25%
EY 7.92 3.66 2.47 12.04 12.72 6.99 3.38 76.32%
DY 0.00 0.00 0.00 2.22 0.00 0.00 0.00 -
P/NAPS 0.67 0.78 0.60 0.88 0.57 1.12 0.58 10.08%

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