[LIIHEN] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 17.92%
YoY- -81.35%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 36,273 31,420 24,044 21,953 24,957 22,611 22,621 8.18%
PBT 502 1,636 962 -474 2,343 4,081 3,382 -27.22%
Tax 314 -100 -260 849 -332 -1,305 -326 -
NP 816 1,536 702 375 2,011 2,776 3,056 -19.74%
-
NP to SH 816 1,536 702 375 2,011 2,776 3,056 -19.74%
-
Tax Rate -62.55% 6.11% 27.03% - 14.17% 31.98% 9.64% -
Total Cost 35,457 29,884 23,342 21,578 22,946 19,835 19,565 10.41%
-
Net Worth 60,142 84,435 60,116 59,928 60,032 76,399 70,019 -2.50%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 1,197 - - 900 1,499 2,999 -
Div Payout % - 77.97% - - 44.78% 54.03% 98.17% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 60,142 84,435 60,116 59,928 60,032 76,399 70,019 -2.50%
NOSH 60,142 59,883 60,116 59,928 60,032 39,999 39,999 7.03%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.25% 4.89% 2.92% 1.71% 8.06% 12.28% 13.51% -
ROE 1.36% 1.82% 1.17% 0.63% 3.35% 3.63% 4.36% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 60.31 52.47 40.00 36.63 41.57 56.53 56.55 1.07%
EPS 1.36 2.56 1.17 0.63 3.35 6.94 7.64 -24.98%
DPS 0.00 2.00 0.00 0.00 1.50 3.75 7.50 -
NAPS 1.00 1.41 1.00 1.00 1.00 1.91 1.7505 -8.90%
Adjusted Per Share Value based on latest NOSH - 59,928
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.72 5.82 4.45 4.07 4.62 4.19 4.19 8.18%
EPS 0.15 0.28 0.13 0.07 0.37 0.51 0.57 -19.94%
DPS 0.00 0.22 0.00 0.00 0.17 0.28 0.56 -
NAPS 0.1114 0.1564 0.1113 0.111 0.1112 0.1415 0.1297 -2.50%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.58 0.61 2.23 0.95 0.80 1.63 1.22 -
P/RPS 0.96 1.16 5.58 2.59 1.92 2.88 2.16 -12.63%
P/EPS 42.75 23.78 190.97 151.82 23.88 23.49 15.97 17.82%
EY 2.34 4.20 0.52 0.66 4.19 4.26 6.26 -15.11%
DY 0.00 3.28 0.00 0.00 1.87 2.30 6.15 -
P/NAPS 0.58 0.43 2.23 0.95 0.80 0.85 0.70 -3.08%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 28/02/05 25/02/04 01/04/03 26/02/02 20/02/01 -
Price 0.66 0.84 1.39 1.04 0.80 1.69 1.02 -
P/RPS 1.09 1.60 3.48 2.84 1.92 2.99 1.80 -8.01%
P/EPS 48.64 32.75 119.03 166.20 23.88 24.35 13.35 24.03%
EY 2.06 3.05 0.84 0.60 4.19 4.11 7.49 -19.34%
DY 0.00 2.38 0.00 0.00 1.87 2.22 7.35 -
P/NAPS 0.66 0.60 1.39 1.04 0.80 0.88 0.58 2.17%

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