[LIIHEN] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
01-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -12.39%
YoY- -25.12%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 88,425 90,545 89,872 88,808 86,404 83,149 83,544 3.85%
PBT 3,786 6,160 7,336 8,607 10,276 10,912 11,240 -51.55%
Tax -949 -1,653 -2,248 -2,373 -3,160 -3,483 -3,167 -55.18%
NP 2,837 4,507 5,088 6,234 7,116 7,429 8,073 -50.16%
-
NP to SH 2,837 4,507 5,088 6,234 7,116 7,429 8,073 -50.16%
-
Tax Rate 25.07% 26.83% 30.64% 27.57% 30.75% 31.92% 28.18% -
Total Cost 85,588 86,038 84,784 82,574 79,288 75,720 75,471 8.73%
-
Net Worth 76,800 76,554 64,110 60,032 79,477 78,808 39,999 54.41%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 2,700 3,301 2,401 2,401 3,001 1,499 1,499 47.98%
Div Payout % 95.19% 73.26% 47.21% 38.53% 42.18% 20.19% 18.58% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 76,800 76,554 64,110 60,032 79,477 78,808 39,999 54.41%
NOSH 60,000 60,000 50,000 60,032 60,060 59,944 39,999 31.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.21% 4.98% 5.66% 7.02% 8.24% 8.93% 9.66% -
ROE 3.69% 5.89% 7.94% 10.38% 8.95% 9.43% 20.18% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 147.38 150.91 179.74 147.93 143.86 138.71 208.86 -20.72%
EPS 4.73 7.51 10.18 10.38 11.85 12.39 20.18 -61.95%
DPS 4.50 5.50 4.80 4.00 5.00 2.50 3.75 12.91%
NAPS 1.28 1.2759 1.2822 1.00 1.3233 1.3147 1.00 17.87%
Adjusted Per Share Value based on latest NOSH - 60,032
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 16.38 16.77 16.64 16.45 16.00 15.40 15.47 3.88%
EPS 0.53 0.83 0.94 1.15 1.32 1.38 1.50 -49.98%
DPS 0.50 0.61 0.44 0.44 0.56 0.28 0.28 47.13%
NAPS 0.1422 0.1418 0.1187 0.1112 0.1472 0.1459 0.0741 54.36%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.93 0.91 0.79 0.80 0.81 1.13 1.91 -
P/RPS 0.63 0.60 0.44 0.54 0.56 0.81 0.91 -21.72%
P/EPS 19.67 12.11 7.76 7.70 6.84 9.12 9.46 62.83%
EY 5.08 8.25 12.88 12.98 14.63 10.97 10.57 -38.61%
DY 4.84 6.05 6.08 5.00 6.17 2.21 1.96 82.59%
P/NAPS 0.73 0.71 0.62 0.80 0.61 0.86 1.91 -47.30%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 25/08/03 26/05/03 01/04/03 26/11/02 28/08/02 30/05/02 -
Price 1.02 1.16 0.78 0.80 0.89 1.02 1.17 -
P/RPS 0.69 0.77 0.43 0.54 0.62 0.74 0.56 14.91%
P/EPS 21.57 15.44 7.67 7.70 7.51 8.23 5.80 139.84%
EY 4.64 6.48 13.05 12.98 13.31 12.15 17.25 -58.29%
DY 4.41 4.74 6.16 5.00 5.62 2.45 3.21 23.55%
P/NAPS 0.80 0.91 0.61 0.80 0.67 0.78 1.17 -22.36%

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