[LIENHOE] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- 1264.56%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 147,452 123,916 146,957 125,432 96,128 70,637 74,568 12.02%
PBT -17,256 -8,164 4,859 96,418 -6,140 1,905 17,690 -
Tax -460 -1,196 -2,677 -2,147 -1,955 -795 -1,947 -21.36%
NP -17,716 -9,360 2,182 94,271 -8,095 1,110 15,743 -
-
NP to SH -17,716 -9,360 2,182 94,271 -8,095 1,110 15,743 -
-
Tax Rate - - 55.09% 2.23% - 41.73% 11.01% -
Total Cost 165,168 133,276 144,775 31,161 104,223 69,527 58,825 18.76%
-
Net Worth 239,868 257,142 265,931 264,057 171,249 186,193 184,491 4.46%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 239,868 257,142 265,931 264,057 171,249 186,193 184,491 4.46%
NOSH 342,669 342,857 340,937 342,931 342,499 358,064 361,747 -0.89%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -12.01% -7.55% 1.48% 75.16% -8.42% 1.57% 21.11% -
ROE -7.39% -3.64% 0.82% 35.70% -4.73% 0.60% 8.53% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 43.03 36.14 43.10 36.58 28.07 19.73 20.61 13.04%
EPS -5.17 -2.73 0.64 27.49 -2.36 0.31 4.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.75 0.78 0.77 0.50 0.52 0.51 5.41%
Adjusted Per Share Value based on latest NOSH - 342,957
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 44.17 37.12 44.02 37.57 28.80 21.16 22.34 12.02%
EPS -5.31 -2.80 0.65 28.24 -2.42 0.33 4.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7185 0.7703 0.7966 0.791 0.513 0.5577 0.5526 4.47%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.245 0.32 0.31 0.32 0.30 0.31 0.20 -
P/RPS 0.57 0.89 0.72 0.87 1.07 1.57 0.97 -8.47%
P/EPS -4.74 -11.72 48.44 1.16 -12.69 100.00 4.60 -
EY -21.10 -8.53 2.06 85.91 -7.88 1.00 21.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.40 0.42 0.60 0.60 0.39 -1.78%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 24/02/15 24/02/14 21/02/13 27/02/12 25/02/11 25/02/10 -
Price 0.275 0.325 0.32 0.315 0.31 0.30 0.28 -
P/RPS 0.64 0.90 0.74 0.86 1.10 1.52 1.36 -11.80%
P/EPS -5.32 -11.90 50.00 1.15 -13.12 96.77 6.43 -
EY -18.80 -8.40 2.00 87.27 -7.62 1.03 15.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.41 0.41 0.62 0.58 0.55 -5.56%

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