[LIENHOE] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -88.67%
YoY- -158.8%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 138,574 139,228 146,957 137,518 146,434 156,640 125,432 6.88%
PBT -5,596 -6,844 4,859 38 1,024 3,144 96,418 -
Tax -2,210 -2,104 -2,677 -2,902 -2,542 -2,700 -2,147 1.95%
NP -7,806 -8,948 2,182 -2,864 -1,518 444 94,271 -
-
NP to SH -7,742 -8,948 2,182 -2,864 -1,518 444 94,271 -
-
Tax Rate - - 55.09% 7,636.84% 248.24% 85.88% 2.23% -
Total Cost 146,380 148,176 144,775 140,382 147,952 156,196 31,161 181.28%
-
Net Worth 263,776 264,998 265,931 262,533 265,649 284,899 264,057 -0.07%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 263,776 264,998 265,931 262,533 265,649 284,899 264,057 -0.07%
NOSH 342,566 344,153 340,937 340,952 345,000 370,000 342,931 -0.07%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -5.63% -6.43% 1.48% -2.08% -1.04% 0.28% 75.16% -
ROE -2.94% -3.38% 0.82% -1.09% -0.57% 0.16% 35.70% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 40.45 40.46 43.10 40.33 42.44 42.34 36.58 6.95%
EPS -2.26 -2.60 0.64 -0.84 -0.44 0.12 27.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.78 0.77 0.77 0.77 0.77 0.00%
Adjusted Per Share Value based on latest NOSH - 338,780
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 41.78 41.98 44.31 41.46 44.15 47.23 37.82 6.88%
EPS -2.33 -2.70 0.66 -0.86 -0.46 0.13 28.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7953 0.7989 0.8018 0.7915 0.8009 0.8589 0.7961 -0.06%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.36 0.325 0.31 0.315 0.335 0.32 0.32 -
P/RPS 0.89 0.80 0.72 0.78 0.79 0.76 0.87 1.53%
P/EPS -15.93 -12.50 48.44 -37.50 -76.14 266.67 1.16 -
EY -6.28 -8.00 2.06 -2.67 -1.31 0.38 85.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.40 0.41 0.44 0.42 0.42 7.80%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 23/05/14 24/02/14 22/11/13 28/08/13 28/05/13 21/02/13 -
Price 0.375 0.375 0.32 0.325 0.31 0.34 0.315 -
P/RPS 0.93 0.93 0.74 0.81 0.73 0.80 0.86 5.37%
P/EPS -16.59 -14.42 50.00 -38.69 -70.45 283.33 1.15 -
EY -6.03 -6.93 2.00 -2.58 -1.42 0.35 87.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.41 0.42 0.40 0.44 0.41 12.65%

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