[LIIHEN] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -99.83%
YoY- -99.13%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 85,421 63,468 41,332 19,576 88,808 63,850 39,595 66.72%
PBT 969 1,420 1,192 413 8,607 6,269 3,638 -58.50%
Tax 232 -617 -684 -403 -2,731 -2,041 -1,403 -
NP 1,201 803 508 10 5,876 4,228 2,235 -33.82%
-
NP to SH 1,201 803 508 10 5,876 4,228 2,235 -33.82%
-
Tax Rate -23.94% 43.45% 57.38% 97.58% 31.73% 32.56% 38.57% -
Total Cost 84,220 62,665 40,824 19,566 82,932 59,622 37,360 71.67%
-
Net Worth 80,449 76,704 76,253 64,110 68,177 79,360 78,776 1.40%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 900 898 896 - 1,549 - - -
Div Payout % 74.98% 111.94% 176.47% - 26.37% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 80,449 76,704 76,253 64,110 68,177 79,360 78,776 1.40%
NOSH 60,036 59,925 59,764 50,000 51,649 59,971 59,919 0.12%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.41% 1.27% 1.23% 0.05% 6.62% 6.62% 5.64% -
ROE 1.49% 1.05% 0.67% 0.02% 8.62% 5.33% 2.84% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 142.28 105.91 69.16 39.15 171.94 106.47 66.08 66.51%
EPS 2.00 1.34 0.85 0.02 9.79 7.05 3.73 -33.92%
DPS 1.50 1.50 1.50 0.00 3.00 0.00 0.00 -
NAPS 1.34 1.28 1.2759 1.2822 1.32 1.3233 1.3147 1.27%
Adjusted Per Share Value based on latest NOSH - 50,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 15.82 11.75 7.65 3.63 16.45 11.82 7.33 66.77%
EPS 0.22 0.15 0.09 0.00 1.09 0.78 0.41 -33.89%
DPS 0.17 0.17 0.17 0.00 0.29 0.00 0.00 -
NAPS 0.149 0.142 0.1412 0.1187 0.1263 0.147 0.1459 1.40%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.95 0.93 0.91 0.79 0.80 0.81 1.13 -
P/RPS 0.67 0.88 1.32 2.02 0.47 0.76 1.71 -46.36%
P/EPS 47.49 69.40 107.06 3,950.00 7.03 11.49 30.29 34.84%
EY 2.11 1.44 0.93 0.03 14.22 8.70 3.30 -25.72%
DY 1.58 1.61 1.65 0.00 3.75 0.00 0.00 -
P/NAPS 0.71 0.73 0.71 0.62 0.61 0.61 0.86 -11.96%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 28/11/03 25/08/03 26/05/03 01/04/03 26/11/02 28/08/02 -
Price 1.04 1.02 1.16 0.78 0.80 0.89 1.02 -
P/RPS 0.73 0.96 1.68 1.99 0.47 0.84 1.54 -39.12%
P/EPS 51.99 76.12 136.47 3,900.00 7.03 12.62 27.35 53.27%
EY 1.92 1.31 0.73 0.03 14.22 7.92 3.66 -34.87%
DY 1.44 1.47 1.29 0.00 3.75 0.00 0.00 -
P/NAPS 0.78 0.80 0.91 0.61 0.61 0.67 0.78 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