[LIENHOE] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 176.19%
YoY- -97.69%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 123,772 147,452 123,916 146,957 125,432 96,128 70,637 9.78%
PBT -28,439 -17,256 -8,164 4,859 96,418 -6,140 1,905 -
Tax -20,567 -460 -1,196 -2,677 -2,147 -1,955 -795 71.89%
NP -49,006 -17,716 -9,360 2,182 94,271 -8,095 1,110 -
-
NP to SH -49,006 -17,716 -9,360 2,182 94,271 -8,095 1,110 -
-
Tax Rate - - - 55.09% 2.23% - 41.73% -
Total Cost 172,778 165,168 133,276 144,775 31,161 104,223 69,527 16.36%
-
Net Worth 521,277 239,868 257,142 265,931 264,057 171,249 186,193 18.69%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 521,277 239,868 257,142 265,931 264,057 171,249 186,193 18.69%
NOSH 361,742 342,669 342,857 340,937 342,931 342,499 358,064 0.17%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -39.59% -12.01% -7.55% 1.48% 75.16% -8.42% 1.57% -
ROE -9.40% -7.39% -3.64% 0.82% 35.70% -4.73% 0.60% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 36.09 43.03 36.14 43.10 36.58 28.07 19.73 10.57%
EPS -14.29 -5.17 -2.73 0.64 27.49 -2.36 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 0.70 0.75 0.78 0.77 0.50 0.52 19.55%
Adjusted Per Share Value based on latest NOSH - 343,650
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 34.24 40.79 34.28 40.66 34.70 26.59 19.54 9.79%
EPS -13.56 -4.90 -2.59 0.60 26.08 -2.24 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4421 0.6636 0.7114 0.7357 0.7305 0.4738 0.5151 18.69%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.25 0.245 0.32 0.31 0.32 0.30 0.31 -
P/RPS 0.69 0.57 0.89 0.72 0.87 1.07 1.57 -12.79%
P/EPS -1.75 -4.74 -11.72 48.44 1.16 -12.69 100.00 -
EY -57.16 -21.10 -8.53 2.06 85.91 -7.88 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.35 0.43 0.40 0.42 0.60 0.60 -19.75%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 24/02/15 24/02/14 21/02/13 27/02/12 25/02/11 -
Price 0.24 0.275 0.325 0.32 0.315 0.31 0.30 -
P/RPS 0.66 0.64 0.90 0.74 0.86 1.10 1.52 -12.96%
P/EPS -1.68 -5.32 -11.90 50.00 1.15 -13.12 96.77 -
EY -59.54 -18.80 -8.40 2.00 87.27 -7.62 1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.39 0.43 0.41 0.41 0.62 0.58 -19.30%

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