[LIENHOE] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 8.04%
YoY- 27.7%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 115,662 122,282 115,440 101,975 94,746 87,234 80,400 27.40%
PBT -38,050 -34,588 -35,376 -27,735 -28,589 -25,506 -18,524 61.51%
Tax 110 114 108 -118 -1,697 -1,402 -1,412 -
NP -37,940 -34,474 -35,268 -27,853 -30,286 -26,908 -19,936 53.50%
-
NP to SH -37,940 -34,474 -35,268 -27,853 -30,286 -26,908 -19,936 53.50%
-
Tax Rate - - - - - - - -
Total Cost 153,602 156,756 150,708 129,828 125,033 114,142 100,336 32.79%
-
Net Worth 182,209 194,219 203,003 211,691 208,422 217,682 226,545 -13.50%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 182,209 194,219 203,003 211,691 208,422 217,682 226,545 -13.50%
NOSH 303,681 303,468 302,989 302,415 302,061 302,337 302,060 0.35%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -32.80% -28.19% -30.55% -27.31% -31.97% -30.85% -24.80% -
ROE -20.82% -17.75% -17.37% -13.16% -14.53% -12.36% -8.80% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 38.09 40.29 38.10 33.72 31.37 28.85 26.62 26.95%
EPS -12.49 -11.36 -11.64 -9.21 -10.03 -8.90 -6.60 52.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.64 0.67 0.70 0.69 0.72 0.75 -13.81%
Adjusted Per Share Value based on latest NOSH - 302,238
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 32.00 33.83 31.94 28.21 26.21 24.13 22.24 27.42%
EPS -10.50 -9.54 -9.76 -7.71 -8.38 -7.44 -5.52 53.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5041 0.5373 0.5616 0.5856 0.5766 0.6022 0.6267 -13.49%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.25 0.28 0.19 0.20 0.24 0.25 0.28 -
P/RPS 0.66 0.69 0.50 0.59 0.77 0.87 1.05 -26.60%
P/EPS -2.00 -2.46 -1.63 -2.17 -2.39 -2.81 -4.24 -39.37%
EY -49.97 -40.57 -61.26 -46.05 -41.78 -35.60 -23.57 64.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.28 0.29 0.35 0.35 0.37 8.80%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 18/08/06 26/05/06 24/02/06 23/11/05 24/08/05 26/05/05 -
Price 0.27 0.28 0.27 0.19 0.20 0.22 0.23 -
P/RPS 0.71 0.69 0.71 0.56 0.64 0.76 0.86 -11.98%
P/EPS -2.16 -2.46 -2.32 -2.06 -1.99 -2.47 -3.48 -27.21%
EY -46.27 -40.57 -43.11 -48.47 -50.13 -40.45 -28.70 37.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.40 0.27 0.29 0.31 0.31 28.17%

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