[LIENHOE] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -117.31%
YoY- 26.22%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 122,322 118,648 98,754 96,200 95,220 96,425 97,954 15.91%
PBT -6,208 -5,129 -4,200 -5,860 41,417 56,676 87,146 -
Tax -1,254 -1,800 -1,700 -1,040 -1,559 -2,000 -2,200 -31.18%
NP -7,462 -6,929 -5,900 -6,900 39,858 54,676 84,946 -
-
NP to SH -7,462 -6,929 -5,900 -6,900 39,858 54,676 84,946 -
-
Tax Rate - - - - 3.76% 3.53% 2.52% -
Total Cost 129,784 125,577 104,654 103,100 55,362 41,749 13,008 361.51%
-
Net Worth 262,874 274,614 277,299 279,568 247,077 243,936 241,468 5.80%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 262,874 274,614 277,299 279,568 247,077 243,936 241,468 5.80%
NOSH 295,364 295,284 295,000 297,413 262,848 256,775 254,177 10.49%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -6.10% -5.84% -5.97% -7.17% 41.86% 56.70% 86.72% -
ROE -2.84% -2.52% -2.13% -2.47% 16.13% 22.41% 35.18% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 41.41 40.18 33.48 32.35 36.23 37.55 38.54 4.89%
EPS -2.52 -2.35 -2.00 -2.32 15.17 21.29 33.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.93 0.94 0.94 0.94 0.95 0.95 -4.24%
Adjusted Per Share Value based on latest NOSH - 297,413
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 36.88 35.77 29.77 29.00 28.71 29.07 29.53 15.92%
EPS -2.25 -2.09 -1.78 -2.08 12.02 16.48 25.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7925 0.8279 0.836 0.8429 0.7449 0.7354 0.728 5.80%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.38 0.40 0.38 0.38 0.38 0.43 0.35 -
P/RPS 0.92 1.00 1.14 1.17 1.05 1.15 0.91 0.72%
P/EPS -15.04 -17.05 -19.00 -16.38 2.51 2.02 1.05 -
EY -6.65 -5.87 -5.26 -6.11 39.90 49.52 95.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.40 0.40 0.40 0.45 0.37 10.50%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 03/03/04 27/11/03 28/08/03 27/05/03 27/02/03 28/11/02 26/08/02 -
Price 0.38 0.38 0.46 0.40 0.48 0.47 0.51 -
P/RPS 0.92 0.95 1.37 1.24 1.33 1.25 1.32 -21.33%
P/EPS -15.04 -16.19 -23.00 -17.24 3.17 2.21 1.53 -
EY -6.65 -6.18 -4.35 -5.80 31.59 45.30 65.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.49 0.43 0.51 0.49 0.54 -14.05%

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