[LIENHOE] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 8.49%
YoY- -724.94%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 125,432 120,525 114,985 103,259 96,128 84,924 80,962 33.71%
PBT 96,418 -1,162 -6,816 -5,184 -6,140 -2,691 -2,835 -
Tax -2,147 -2,762 -2,471 -2,224 -1,955 -1,965 -1,685 17.44%
NP 94,271 -3,924 -9,287 -7,408 -8,095 -4,656 -4,520 -
-
NP to SH 94,271 -3,924 -9,287 -7,408 -8,095 -4,656 -4,520 -
-
Tax Rate 2.23% - - - - - - -
Total Cost 31,161 124,449 124,272 110,667 104,223 89,580 85,482 -48.81%
-
Net Worth 264,076 170,783 168,517 167,650 171,216 174,227 173,400 32.20%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 264,076 170,783 168,517 167,650 171,216 174,227 173,400 32.20%
NOSH 342,957 341,566 343,913 342,142 342,432 341,621 340,000 0.57%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 75.16% -3.26% -8.08% -7.17% -8.42% -5.48% -5.58% -
ROE 35.70% -2.30% -5.51% -4.42% -4.73% -2.67% -2.61% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 36.57 35.29 33.43 30.18 28.07 24.86 23.81 32.94%
EPS 27.49 -1.15 -2.70 -2.17 -2.36 -1.36 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.50 0.49 0.49 0.50 0.51 0.51 31.44%
Adjusted Per Share Value based on latest NOSH - 342,142
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 34.70 33.34 31.81 28.57 26.59 23.49 22.40 33.70%
EPS 26.08 -1.09 -2.57 -2.05 -2.24 -1.29 -1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7306 0.4725 0.4662 0.4638 0.4737 0.482 0.4797 32.20%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.32 0.30 0.29 0.30 0.30 0.25 0.28 -
P/RPS 0.87 0.85 0.87 0.99 1.07 1.01 1.18 -18.31%
P/EPS 1.16 -26.11 -10.74 -13.86 -12.69 -18.34 -21.06 -
EY 85.90 -3.83 -9.31 -7.22 -7.88 -5.45 -4.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.60 0.59 0.61 0.60 0.49 0.55 -16.38%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 22/11/12 15/08/12 28/05/12 27/02/12 23/11/11 24/08/11 -
Price 0.315 0.29 0.27 0.30 0.31 0.33 0.25 -
P/RPS 0.86 0.82 0.81 0.99 1.10 1.33 1.05 -12.40%
P/EPS 1.15 -25.24 -10.00 -13.86 -13.11 -24.21 -18.81 -
EY 87.26 -3.96 -10.00 -7.22 -7.63 -4.13 -5.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.58 0.55 0.61 0.62 0.65 0.49 -11.15%

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