[LIENHOE] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 25.53%
YoY- 64.75%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 74,568 93,429 101,707 99,578 98,795 83,938 78,109 -3.03%
PBT 17,690 -7,407 -8,116 -10,761 -13,966 -24,822 -20,799 -
Tax -1,947 1,362 1,435 1,431 1,438 1,445 1,461 -
NP 15,743 -6,045 -6,681 -9,330 -12,528 -23,377 -19,338 -
-
NP to SH 15,743 -6,045 -6,681 -9,330 -12,528 -23,377 -19,338 -
-
Tax Rate 11.01% - - - - - - -
Total Cost 58,825 99,474 108,388 108,908 111,323 107,315 97,447 -28.50%
-
Net Worth 184,575 168,318 171,114 171,135 166,547 179,518 176,142 3.15%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 184,575 168,318 171,114 171,135 166,547 179,518 176,142 3.15%
NOSH 361,913 358,125 364,074 364,117 362,058 366,363 359,473 0.45%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 21.11% -6.47% -6.57% -9.37% -12.68% -27.85% -24.76% -
ROE 8.53% -3.59% -3.90% -5.45% -7.52% -13.02% -10.98% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.60 26.09 27.94 27.35 27.29 22.91 21.73 -3.48%
EPS 4.35 -1.69 -1.84 -2.56 -3.46 -6.38 -5.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.47 0.47 0.47 0.46 0.49 0.49 2.69%
Adjusted Per Share Value based on latest NOSH - 364,117
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.63 25.85 28.14 27.55 27.33 23.22 21.61 -3.03%
EPS 4.36 -1.67 -1.85 -2.58 -3.47 -6.47 -5.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5106 0.4656 0.4734 0.4734 0.4607 0.4966 0.4873 3.15%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.20 0.23 0.19 0.17 0.12 0.16 0.17 -
P/RPS 0.97 0.88 0.68 0.62 0.44 0.70 0.78 15.59%
P/EPS 4.60 -13.63 -10.35 -6.63 -3.47 -2.51 -3.16 -
EY 21.75 -7.34 -9.66 -15.07 -28.84 -39.88 -31.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.49 0.40 0.36 0.26 0.33 0.35 7.45%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 21/08/09 28/05/09 27/02/09 21/11/08 20/08/08 -
Price 0.28 0.21 0.20 0.17 0.12 0.12 0.16 -
P/RPS 1.36 0.80 0.72 0.62 0.44 0.52 0.74 49.87%
P/EPS 6.44 -12.44 -10.90 -6.63 -3.47 -1.88 -2.97 -
EY 15.54 -8.04 -9.18 -15.07 -28.84 -53.17 -33.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.45 0.43 0.36 0.26 0.24 0.33 40.44%

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