[LIENHOE] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 11457.95%
YoY- 1264.56%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 103,139 73,217 39,160 125,432 91,366 61,161 26,882 144.87%
PBT 29 512 786 96,418 1,196 -2,564 -2,334 -
Tax -2,177 -1,271 -675 -2,147 -2,026 -1,101 -540 153.08%
NP -2,148 -759 111 94,271 -830 -3,665 -2,874 -17.62%
-
NP to SH -2,148 -759 111 94,271 -830 -3,665 -2,874 -17.62%
-
Tax Rate 7,506.90% 248.24% 85.88% 2.23% 169.40% - - -
Total Cost 105,287 73,976 39,049 31,161 92,196 64,826 29,756 132.02%
-
Net Worth 262,533 265,649 284,899 264,057 172,916 167,836 167,650 34.81%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 262,533 265,649 284,899 264,057 172,916 167,836 167,650 34.81%
NOSH 340,952 345,000 370,000 342,931 345,833 342,523 342,142 -0.23%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -2.08% -1.04% 0.28% 75.16% -0.91% -5.99% -10.69% -
ROE -0.82% -0.29% 0.04% 35.70% -0.48% -2.18% -1.71% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.25 21.22 10.58 36.58 26.42 17.86 7.86 145.38%
EPS -0.63 -0.22 0.03 27.49 -0.24 -1.07 -0.84 -17.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.77 0.77 0.50 0.49 0.49 35.12%
Adjusted Per Share Value based on latest NOSH - 342,957
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 28.53 20.26 10.83 34.70 25.28 16.92 7.44 144.79%
EPS -0.59 -0.21 0.03 26.08 -0.23 -1.01 -0.80 -18.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7263 0.7349 0.7882 0.7305 0.4784 0.4643 0.4638 34.81%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.315 0.335 0.32 0.32 0.30 0.29 0.30 -
P/RPS 1.04 1.58 3.02 0.87 1.14 1.62 3.82 -57.96%
P/EPS -50.00 -152.27 1,066.67 1.16 -125.00 -27.10 -35.71 25.13%
EY -2.00 -0.66 0.09 85.91 -0.80 -3.69 -2.80 -20.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.42 0.42 0.60 0.59 0.61 -23.25%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 28/08/13 28/05/13 21/02/13 22/11/12 15/08/12 28/05/12 -
Price 0.325 0.31 0.34 0.315 0.29 0.27 0.30 -
P/RPS 1.07 1.46 3.21 0.86 1.10 1.51 3.82 -57.15%
P/EPS -51.59 -140.91 1,133.33 1.15 -120.83 -25.23 -35.71 27.76%
EY -1.94 -0.71 0.09 87.27 -0.83 -3.96 -2.80 -21.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.44 0.41 0.58 0.55 0.61 -22.00%

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