[LIENHOE] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 360.43%
YoY- 225.66%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 67,326 63,293 68,953 74,568 93,429 101,707 99,578 -22.94%
PBT 15,195 16,722 14,483 17,690 -7,407 -8,116 -10,761 -
Tax -1,937 -1,645 -2,150 -1,947 1,362 1,435 1,431 -
NP 13,258 15,077 12,333 15,743 -6,045 -6,681 -9,330 -
-
NP to SH 13,258 15,077 12,333 15,743 -6,045 -6,681 -9,330 -
-
Tax Rate 12.75% 9.84% 14.84% 11.01% - - - -
Total Cost 54,068 48,216 56,620 58,825 99,474 108,388 108,908 -37.27%
-
Net Worth 185,647 188,399 181,412 184,575 168,318 171,114 171,135 5.57%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 185,647 188,399 181,412 184,575 168,318 171,114 171,135 5.57%
NOSH 357,014 362,307 361,162 361,913 358,125 364,074 364,117 -1.30%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 19.69% 23.82% 17.89% 21.11% -6.47% -6.57% -9.37% -
ROE 7.14% 8.00% 6.80% 8.53% -3.59% -3.90% -5.45% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.86 17.47 19.09 20.60 26.09 27.94 27.35 -21.92%
EPS 3.71 4.16 3.41 4.35 -1.69 -1.84 -2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.5023 0.51 0.47 0.47 0.47 6.96%
Adjusted Per Share Value based on latest NOSH - 361,913
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.63 17.51 19.08 20.63 25.85 28.14 27.55 -22.93%
EPS 3.67 4.17 3.41 4.36 -1.67 -1.85 -2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5136 0.5212 0.5019 0.5106 0.4656 0.4734 0.4734 5.57%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.29 0.26 0.26 0.20 0.23 0.19 0.17 -
P/RPS 1.54 1.49 1.36 0.97 0.88 0.68 0.62 83.30%
P/EPS 7.81 6.25 7.61 4.60 -13.63 -10.35 -6.63 -
EY 12.81 16.01 13.13 21.75 -7.34 -9.66 -15.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.50 0.52 0.39 0.49 0.40 0.36 34.21%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 26/05/10 25/02/10 24/11/09 21/08/09 28/05/09 -
Price 0.31 0.28 0.23 0.28 0.21 0.20 0.17 -
P/RPS 1.64 1.60 1.20 1.36 0.80 0.72 0.62 91.15%
P/EPS 8.35 6.73 6.74 6.44 -12.44 -10.90 -6.63 -
EY 11.98 14.86 14.85 15.54 -8.04 -9.18 -15.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.46 0.55 0.45 0.43 0.36 40.52%

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