[LIENHOE] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -25.36%
YoY- -105.46%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 137,710 125,432 120,525 114,985 103,259 96,128 84,924 37.98%
PBT 99,538 96,418 -1,162 -6,816 -5,184 -6,140 -2,691 -
Tax -2,282 -2,147 -2,762 -2,471 -2,224 -1,955 -1,965 10.47%
NP 97,256 94,271 -3,924 -9,287 -7,408 -8,095 -4,656 -
-
NP to SH 97,256 94,271 -3,924 -9,287 -7,408 -8,095 -4,656 -
-
Tax Rate 2.29% 2.23% - - - - - -
Total Cost 40,454 31,161 124,449 124,272 110,667 104,223 89,580 -41.10%
-
Net Worth 284,899 264,076 170,783 168,517 167,650 171,216 174,227 38.75%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 284,899 264,076 170,783 168,517 167,650 171,216 174,227 38.75%
NOSH 370,000 342,957 341,566 343,913 342,142 342,432 341,621 5.45%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 70.62% 75.16% -3.26% -8.08% -7.17% -8.42% -5.48% -
ROE 34.14% 35.70% -2.30% -5.51% -4.42% -4.73% -2.67% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 37.22 36.57 35.29 33.43 30.18 28.07 24.86 30.84%
EPS 26.29 27.49 -1.15 -2.70 -2.17 -2.36 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.50 0.49 0.49 0.50 0.51 31.57%
Adjusted Per Share Value based on latest NOSH - 343,913
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 41.52 37.82 36.34 34.67 31.13 28.98 25.60 38.00%
EPS 29.32 28.42 -1.18 -2.80 -2.23 -2.44 -1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8589 0.7962 0.5149 0.5081 0.5054 0.5162 0.5253 38.74%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.32 0.32 0.30 0.29 0.30 0.30 0.25 -
P/RPS 0.86 0.87 0.85 0.87 0.99 1.07 1.01 -10.15%
P/EPS 1.22 1.16 -26.11 -10.74 -13.86 -12.69 -18.34 -
EY 82.14 85.90 -3.83 -9.31 -7.22 -7.88 -5.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.60 0.59 0.61 0.60 0.49 -9.75%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 21/02/13 22/11/12 15/08/12 28/05/12 27/02/12 23/11/11 -
Price 0.34 0.315 0.29 0.27 0.30 0.31 0.33 -
P/RPS 0.91 0.86 0.82 0.81 0.99 1.10 1.33 -22.33%
P/EPS 1.29 1.15 -25.24 -10.00 -13.86 -13.11 -24.21 -
EY 77.31 87.26 -3.96 -10.00 -7.22 -7.63 -4.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.58 0.55 0.61 0.62 0.65 -22.88%

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