[LIENHOE] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 91.71%
YoY- 179.44%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 111,887 95,620 96,498 95,220 100,191 105,641 113,250 -0.80%
PBT -4,937 -4,256 41,790 41,417 21,106 21,075 -48,686 -78.22%
Tax -1,409 -1,309 -1,319 -1,559 -315 -365 24,585 -
NP -6,346 -5,565 40,471 39,858 20,791 20,710 -24,101 -58.88%
-
NP to SH -6,346 -5,565 40,471 39,858 20,791 20,710 -49,301 -74.47%
-
Tax Rate - - 3.16% 3.76% 1.49% 1.73% - -
Total Cost 118,233 101,185 56,027 55,362 79,400 84,931 137,351 -9.50%
-
Net Worth 274,961 280,853 279,568 247,689 244,333 241,602 210,928 19.31%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 274,961 280,853 279,568 247,689 244,333 241,602 210,928 19.31%
NOSH 295,657 298,780 297,413 263,499 257,192 254,318 254,130 10.60%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -5.67% -5.82% 41.94% 41.86% 20.75% 19.60% -21.28% -
ROE -2.31% -1.98% 14.48% 16.09% 8.51% 8.57% -23.37% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 37.84 32.00 32.45 36.14 38.96 41.54 44.56 -10.31%
EPS -2.15 -1.86 13.61 15.13 8.08 8.14 -19.40 -76.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.94 0.94 0.94 0.95 0.95 0.83 7.87%
Adjusted Per Share Value based on latest NOSH - 263,499
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 30.95 26.45 26.70 26.34 27.72 29.23 31.33 -0.80%
EPS -1.76 -1.54 11.20 11.03 5.75 5.73 -13.64 -74.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7607 0.777 0.7734 0.6852 0.6759 0.6684 0.5835 19.31%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.40 0.38 0.38 0.38 0.43 0.35 0.37 -
P/RPS 1.06 1.19 1.17 1.05 1.10 0.84 0.83 17.69%
P/EPS -18.64 -20.40 2.79 2.51 5.32 4.30 -1.91 356.04%
EY -5.37 -4.90 35.81 39.81 18.80 23.27 -52.43 -78.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.40 0.40 0.45 0.37 0.45 -2.98%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 28/08/03 27/05/03 27/02/03 28/11/02 26/08/02 25/06/02 -
Price 0.38 0.46 0.40 0.48 0.47 0.51 0.33 -
P/RPS 1.00 1.44 1.23 1.33 1.21 1.23 0.74 22.20%
P/EPS -17.70 -24.70 2.94 3.17 5.81 6.26 -1.70 376.13%
EY -5.65 -4.05 34.02 31.51 17.20 15.97 -58.79 -78.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 0.43 0.51 0.49 0.54 0.40 1.65%

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