[LIIHEN] QoQ TTM 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- 19.51%
YoY- -9.53%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 157,585 150,485 150,289 142,959 142,351 138,839 137,531 9.50%
PBT 414 674 1,242 1,294 980 1,522 1,581 -59.10%
Tax 276 48 133 121 204 -258 -737 -
NP 690 722 1,375 1,415 1,184 1,264 844 -12.57%
-
NP to SH 690 722 1,375 1,415 1,184 1,264 844 -12.57%
-
Tax Rate -66.67% -7.12% -10.71% -9.35% -20.82% 16.95% 46.62% -
Total Cost 156,895 149,763 148,914 141,544 141,167 137,575 136,687 9.63%
-
Net Worth 82,894 84,279 60,202 84,856 83,774 85,152 60,142 23.87%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,795 1,800 1,800 1,800 897 901 901 58.39%
Div Payout % 260.21% 249.44% 130.98% 127.28% 75.81% 71.36% 106.87% -
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 82,894 84,279 60,202 84,856 83,774 85,152 60,142 23.87%
NOSH 59,473 60,062 60,202 60,224 59,838 60,392 60,142 -0.74%
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 0.44% 0.48% 0.91% 0.99% 0.83% 0.91% 0.61% -
ROE 0.83% 0.86% 2.28% 1.67% 1.41% 1.48% 1.40% -
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 264.97 250.55 249.64 237.38 237.89 229.90 228.67 10.33%
EPS 1.16 1.20 2.28 2.35 1.98 2.09 1.40 -11.79%
DPS 3.00 3.00 3.00 3.00 1.50 1.50 1.50 58.80%
NAPS 1.3938 1.4032 1.00 1.409 1.40 1.41 1.00 24.80%
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 29.18 27.87 27.83 26.47 26.36 25.71 25.47 9.49%
EPS 0.13 0.13 0.25 0.26 0.22 0.23 0.16 -12.93%
DPS 0.33 0.33 0.33 0.33 0.17 0.17 0.17 55.67%
NAPS 0.1535 0.1561 0.1115 0.1571 0.1551 0.1577 0.1114 23.85%
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 0.19 0.25 0.26 0.32 0.48 0.31 0.25 -16.73%
P/EPS 43.96 51.58 28.02 32.35 58.12 34.40 41.33 4.20%
EY 2.27 1.94 3.57 3.09 1.72 2.91 2.42 -4.17%
DY 5.88 4.84 4.69 3.95 1.30 2.08 2.59 72.82%
P/NAPS 0.37 0.44 0.64 0.54 0.82 0.51 0.58 -25.91%
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 0.23 0.30 0.26 0.41 0.30 0.29 -24.58%
P/EPS 43.10 48.25 33.28 26.39 49.53 32.49 47.03 -5.65%
EY 2.32 2.07 3.01 3.79 2.02 3.08 2.13 5.86%
DY 6.00 5.17 3.95 4.84 1.53 2.21 2.27 91.28%
P/NAPS 0.36 0.41 0.76 0.44 0.70 0.48 0.66 -33.26%

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