[LIENHOE] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -27.1%
YoY- 182.8%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 118,648 98,754 96,200 95,220 96,425 97,954 91,088 19.25%
PBT -5,129 -4,200 -5,860 41,417 56,676 87,146 -7,352 -21.32%
Tax -1,800 -1,700 -1,040 -1,559 -2,000 -2,200 7,352 -
NP -6,929 -5,900 -6,900 39,858 54,676 84,946 0 -
-
NP to SH -6,929 -5,900 -6,900 39,858 54,676 84,946 -9,352 -18.10%
-
Tax Rate - - - 3.76% 3.53% 2.52% - -
Total Cost 125,577 104,654 103,100 55,362 41,749 13,008 91,088 23.84%
-
Net Worth 274,614 277,299 279,568 247,077 243,936 241,468 210,928 19.21%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 274,614 277,299 279,568 247,077 243,936 241,468 210,928 19.21%
NOSH 295,284 295,000 297,413 262,848 256,775 254,177 254,130 10.51%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -5.84% -5.97% -7.17% 41.86% 56.70% 86.72% 0.00% -
ROE -2.52% -2.13% -2.47% 16.13% 22.41% 35.18% -4.43% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 40.18 33.48 32.35 36.23 37.55 38.54 35.84 7.91%
EPS -2.35 -2.00 -2.32 15.17 21.29 33.42 -3.68 -25.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.94 0.94 0.94 0.95 0.95 0.83 7.87%
Adjusted Per Share Value based on latest NOSH - 263,499
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 35.77 29.77 29.00 28.71 29.07 29.53 27.46 19.25%
EPS -2.09 -1.78 -2.08 12.02 16.48 25.61 -2.82 -18.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8279 0.836 0.8429 0.7449 0.7354 0.728 0.6359 19.21%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.40 0.38 0.38 0.38 0.43 0.35 0.37 -
P/RPS 1.00 1.14 1.17 1.05 1.15 0.91 1.03 -1.94%
P/EPS -17.05 -19.00 -16.38 2.51 2.02 1.05 -10.05 42.19%
EY -5.87 -5.26 -6.11 39.90 49.52 95.49 -9.95 -29.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.40 0.40 0.45 0.37 0.45 -2.98%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 28/08/03 27/05/03 27/02/03 28/11/02 26/08/02 25/06/02 -
Price 0.38 0.46 0.40 0.48 0.47 0.51 0.33 -
P/RPS 0.95 1.37 1.24 1.33 1.25 1.32 0.92 2.16%
P/EPS -16.19 -23.00 -17.24 3.17 2.21 1.53 -8.97 48.18%
EY -6.18 -4.35 -5.80 31.59 45.30 65.53 -11.15 -32.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 0.43 0.51 0.49 0.54 0.40 1.65%

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