[LIENHOE] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -113.75%
YoY- -126.87%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 122,784 122,322 111,887 95,620 96,498 95,220 100,191 14.50%
PBT -6,339 -6,208 -4,937 -4,256 41,790 41,417 21,106 -
Tax -1,417 -1,254 -1,409 -1,309 -1,319 -1,559 -315 172.25%
NP -7,756 -7,462 -6,346 -5,565 40,471 39,858 20,791 -
-
NP to SH -7,756 -7,462 -6,346 -5,565 40,471 39,858 20,791 -
-
Tax Rate - - - - 3.16% 3.76% 1.49% -
Total Cost 130,540 129,784 118,233 101,185 56,027 55,362 79,400 39.25%
-
Net Worth 261,282 266,052 274,961 280,853 279,568 247,689 244,333 4.56%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 261,282 266,052 274,961 280,853 279,568 247,689 244,333 4.56%
NOSH 296,911 295,614 295,657 298,780 297,413 263,499 257,192 10.03%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -6.32% -6.10% -5.67% -5.82% 41.94% 41.86% 20.75% -
ROE -2.97% -2.80% -2.31% -1.98% 14.48% 16.09% 8.51% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 41.35 41.38 37.84 32.00 32.45 36.14 38.96 4.04%
EPS -2.61 -2.52 -2.15 -1.86 13.61 15.13 8.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.90 0.93 0.94 0.94 0.94 0.95 -4.97%
Adjusted Per Share Value based on latest NOSH - 298,780
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 33.97 33.84 30.95 26.45 26.70 26.34 27.72 14.50%
EPS -2.15 -2.06 -1.76 -1.54 11.20 11.03 5.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7228 0.736 0.7607 0.777 0.7734 0.6852 0.6759 4.56%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.38 0.38 0.40 0.38 0.38 0.38 0.43 -
P/RPS 0.92 0.92 1.06 1.19 1.17 1.05 1.10 -11.22%
P/EPS -14.55 -15.05 -18.64 -20.40 2.79 2.51 5.32 -
EY -6.87 -6.64 -5.37 -4.90 35.81 39.81 18.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.43 0.40 0.40 0.40 0.45 -2.98%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 03/03/04 27/11/03 28/08/03 27/05/03 27/02/03 28/11/02 -
Price 0.31 0.38 0.38 0.46 0.40 0.48 0.47 -
P/RPS 0.75 0.92 1.00 1.44 1.23 1.33 1.21 -27.28%
P/EPS -11.87 -15.05 -17.70 -24.70 2.94 3.17 5.81 -
EY -8.43 -6.64 -5.65 -4.05 34.02 31.51 17.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.41 0.49 0.43 0.51 0.49 -20.07%

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