[LIIHEN] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 84.24%
YoY- -13.34%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 21,756 19,576 24,957 24,256 21,083 18,512 22,611 -2.54%
PBT 778 413 2,343 2,626 1,954 1,684 4,081 -66.97%
Tax -280 -403 -332 -638 -875 -528 -1,305 -64.26%
NP 498 10 2,011 1,988 1,079 1,156 2,776 -68.29%
-
NP to SH 498 10 2,011 1,988 1,079 1,156 2,776 -68.29%
-
Tax Rate 35.99% 97.58% 14.17% 24.30% 44.78% 31.35% 31.98% -
Total Cost 21,258 19,566 22,946 22,268 20,004 17,356 19,835 4.74%
-
Net Worth 76,554 64,110 60,032 79,477 78,808 77,779 76,399 0.13%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 900 - 900 - - - 1,499 -28.89%
Div Payout % 180.72% - 44.78% - - - 54.03% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 76,554 64,110 60,032 79,477 78,808 77,779 76,399 0.13%
NOSH 60,000 50,000 60,032 60,060 59,944 39,999 39,999 31.13%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.29% 0.05% 8.06% 8.20% 5.12% 6.24% 12.28% -
ROE 0.65% 0.02% 3.35% 2.50% 1.37% 1.49% 3.63% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 36.26 39.15 41.57 40.39 35.17 46.28 56.53 -25.68%
EPS 0.83 0.02 3.35 3.31 1.80 2.89 6.94 -75.81%
DPS 1.50 0.00 1.50 0.00 0.00 0.00 3.75 -45.80%
NAPS 1.2759 1.2822 1.00 1.3233 1.3147 1.9445 1.91 -23.63%
Adjusted Per Share Value based on latest NOSH - 60,060
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 4.02 3.62 4.61 4.48 3.90 3.42 4.18 -2.57%
EPS 0.09 0.00 0.37 0.37 0.20 0.21 0.51 -68.63%
DPS 0.17 0.00 0.17 0.00 0.00 0.00 0.28 -28.36%
NAPS 0.1415 0.1185 0.111 0.1469 0.1457 0.1438 0.1412 0.14%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.91 0.79 0.80 0.81 1.13 1.91 1.63 -
P/RPS 2.51 2.02 1.92 2.01 3.21 4.13 2.88 -8.78%
P/EPS 109.64 3,950.00 23.88 24.47 62.78 66.09 23.49 180.08%
EY 0.91 0.03 4.19 4.09 1.59 1.51 4.26 -64.36%
DY 1.65 0.00 1.87 0.00 0.00 0.00 2.30 -19.91%
P/NAPS 0.71 0.62 0.80 0.61 0.86 0.98 0.85 -11.33%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 26/05/03 01/04/03 26/11/02 28/08/02 30/05/02 26/02/02 -
Price 1.16 0.78 0.80 0.89 1.02 1.17 1.69 -
P/RPS 3.20 1.99 1.92 2.20 2.90 2.53 2.99 4.64%
P/EPS 139.76 3,900.00 23.88 26.89 56.67 40.48 24.35 221.59%
EY 0.72 0.03 4.19 3.72 1.76 2.47 4.11 -68.79%
DY 1.29 0.00 1.87 0.00 0.00 0.00 2.22 -30.43%
P/NAPS 0.91 0.61 0.80 0.67 0.78 0.60 0.88 2.26%

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