[LIIHEN] QoQ TTM 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- -18.38%
YoY- -36.98%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM 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 88,425 90,545 89,872 88,808 86,404 83,149 1.80%
PBT 969 3,786 6,160 7,336 8,607 10,276 10,912 -80.00%
Tax 232 -949 -1,653 -2,248 -2,373 -3,160 -3,483 -
NP 1,201 2,837 4,507 5,088 6,234 7,116 7,429 -70.22%
-
NP to SH 1,201 2,837 4,507 5,088 6,234 7,116 7,429 -70.22%
-
Tax Rate -23.94% 25.07% 26.83% 30.64% 27.57% 30.75% 31.92% -
Total Cost 84,220 85,588 86,038 84,784 82,574 79,288 75,720 7.32%
-
Net Worth 59,928 76,800 76,554 64,110 60,032 79,477 78,808 -16.64%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,800 2,700 3,301 2,401 2,401 3,001 1,499 12.93%
Div Payout % 149.88% 95.19% 73.26% 47.21% 38.53% 42.18% 20.19% -
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 59,928 76,800 76,554 64,110 60,032 79,477 78,808 -16.64%
NOSH 59,928 60,000 60,000 50,000 60,032 60,060 59,944 -0.01%
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% 3.21% 4.98% 5.66% 7.02% 8.24% 8.93% -
ROE 2.00% 3.69% 5.89% 7.94% 10.38% 8.95% 9.43% -
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 142.54 147.38 150.91 179.74 147.93 143.86 138.71 1.82%
EPS 2.00 4.73 7.51 10.18 10.38 11.85 12.39 -70.25%
DPS 3.00 4.50 5.50 4.80 4.00 5.00 2.50 12.88%
NAPS 1.00 1.28 1.2759 1.2822 1.00 1.3233 1.3147 -16.63%
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 16.38 16.77 16.64 16.45 16.00 15.40 1.80%
EPS 0.22 0.53 0.83 0.94 1.15 1.32 1.38 -70.50%
DPS 0.33 0.50 0.61 0.44 0.44 0.56 0.28 11.54%
NAPS 0.111 0.1422 0.1418 0.1187 0.1112 0.1472 0.1459 -16.62%
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 0.63 0.60 0.44 0.54 0.56 0.81 -11.85%
P/EPS 47.40 19.67 12.11 7.76 7.70 6.84 9.12 199.14%
EY 2.11 5.08 8.25 12.88 12.98 14.63 10.97 -66.57%
DY 3.16 4.84 6.05 6.08 5.00 6.17 2.21 26.83%
P/NAPS 0.95 0.73 0.71 0.62 0.80 0.61 0.86 6.84%
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 0.69 0.77 0.43 0.54 0.62 0.74 -0.90%
P/EPS 51.89 21.57 15.44 7.67 7.70 7.51 8.23 240.14%
EY 1.93 4.64 6.48 13.05 12.98 13.31 12.15 -70.57%
DY 2.89 4.41 4.74 6.16 5.00 5.62 2.45 11.60%
P/NAPS 1.04 0.80 0.91 0.61 0.80 0.67 0.78 21.07%

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