[LIENHOE] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -17.45%
YoY- -112.67%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 107,706 98,048 122,322 118,648 98,754 96,200 95,220 8.56%
PBT -6,290 -6,384 -6,208 -5,129 -4,200 -5,860 41,417 -
Tax -1,390 -1,692 -1,254 -1,800 -1,700 -1,040 -1,559 -7.37%
NP -7,680 -8,076 -7,462 -6,929 -5,900 -6,900 39,858 -
-
NP to SH -7,680 -8,076 -7,462 -6,929 -5,900 -6,900 39,858 -
-
Tax Rate - - - - - - 3.76% -
Total Cost 115,386 106,124 129,784 125,577 104,654 103,100 55,362 63.23%
-
Net Worth 261,953 261,282 262,874 274,614 277,299 279,568 247,077 3.97%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 261,953 261,282 262,874 274,614 277,299 279,568 247,077 3.97%
NOSH 297,674 296,911 295,364 295,284 295,000 297,413 262,848 8.65%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -7.13% -8.24% -6.10% -5.84% -5.97% -7.17% 41.86% -
ROE -2.93% -3.09% -2.84% -2.52% -2.13% -2.47% 16.13% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 36.18 33.02 41.41 40.18 33.48 32.35 36.23 -0.09%
EPS -2.58 -2.72 -2.52 -2.35 -2.00 -2.32 15.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.89 0.93 0.94 0.94 0.94 -4.30%
Adjusted Per Share Value based on latest NOSH - 295,657
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 29.80 27.12 33.84 32.82 27.32 26.61 26.34 8.58%
EPS -2.12 -2.23 -2.06 -1.92 -1.63 -1.91 11.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7247 0.7228 0.7272 0.7597 0.7671 0.7734 0.6835 3.98%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.37 0.38 0.38 0.40 0.38 0.38 0.38 -
P/RPS 1.02 1.15 0.92 1.00 1.14 1.17 1.05 -1.91%
P/EPS -14.34 -13.97 -15.04 -17.05 -19.00 -16.38 2.51 -
EY -6.97 -7.16 -6.65 -5.87 -5.26 -6.11 39.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.43 0.43 0.40 0.40 0.40 3.30%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 27/05/04 03/03/04 27/11/03 28/08/03 27/05/03 27/02/03 -
Price 0.32 0.31 0.38 0.38 0.46 0.40 0.48 -
P/RPS 0.88 0.94 0.92 0.95 1.37 1.24 1.33 -24.08%
P/EPS -12.40 -11.40 -15.04 -16.19 -23.00 -17.24 3.17 -
EY -8.06 -8.77 -6.65 -6.18 -4.35 -5.80 31.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.43 0.41 0.49 0.43 0.51 -20.73%

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