[LIIHEN] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -241.28%
YoY- 57.69%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 266,972 172,120 125,292 124,508 119,276 80,152 72,672 24.20%
PBT 38,736 11,496 -4,560 -2,288 -2,052 -2,728 -1,848 -
Tax -9,028 -1,168 716 1,056 -860 220 1,308 -
NP 29,708 10,328 -3,844 -1,232 -2,912 -2,508 -540 -
-
NP to SH 29,708 10,328 -3,844 -1,232 -2,912 -2,508 -540 -
-
Tax Rate 23.31% 10.16% - - - - - -
Total Cost 237,264 161,792 129,136 125,740 122,188 82,660 73,212 21.63%
-
Net Worth 107,217 92,411 84,279 85,152 84,231 83,683 78,065 5.42%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 10,798 - - - - - - -
Div Payout % 36.35% - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 107,217 92,411 84,279 85,152 84,231 83,683 78,065 5.42%
NOSH 59,991 60,046 60,062 60,392 60,165 59,714 58,695 0.36%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 11.13% 6.00% -3.07% -0.99% -2.44% -3.13% -0.74% -
ROE 27.71% 11.18% -4.56% -1.45% -3.46% -3.00% -0.69% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 445.01 286.64 208.60 206.17 198.25 134.23 123.81 23.75%
EPS 49.52 17.20 -6.40 -2.04 -4.84 -4.20 -0.92 -
DPS 18.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7872 1.539 1.4032 1.41 1.40 1.4014 1.33 5.04%
Adjusted Per Share Value based on latest NOSH - 60,392
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 49.44 31.87 23.20 23.06 22.09 14.84 13.46 24.20%
EPS 5.50 1.91 -0.71 -0.23 -0.54 -0.46 -0.10 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1986 0.1711 0.1561 0.1577 0.156 0.155 0.1446 5.42%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.21 0.46 0.62 0.72 0.77 1.00 1.20 -
P/RPS 0.27 0.16 0.30 0.35 0.39 0.75 0.97 -19.18%
P/EPS 2.44 2.67 -9.69 -35.29 -15.91 -23.81 -130.43 -
EY 40.93 37.39 -10.32 -2.83 -6.29 -4.20 -0.77 -
DY 14.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.30 0.44 0.51 0.55 0.71 0.90 -4.56%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 27/05/09 26/05/08 28/05/07 29/05/06 30/05/05 28/05/04 -
Price 1.17 0.47 0.58 0.68 0.66 0.90 1.65 -
P/RPS 0.26 0.16 0.28 0.33 0.33 0.67 1.33 -23.80%
P/EPS 2.36 2.73 -9.06 -33.33 -13.64 -21.43 -179.35 -
EY 42.32 36.60 -11.03 -3.00 -7.33 -4.67 -0.56 -
DY 15.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.31 0.41 0.48 0.47 0.64 1.24 -10.20%

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