[LIENHOE] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock

[LIENHOE] LIEN HOE CORPORATION BHD

Announcement Date

26-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 303.28%

YoY- -17.42%

Quarter Report

LIENHOE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	73,217	61,161	42,304	31,979	43,254	40,342	40,604	10.31%
YoY %	19.71%	44.57%	32.29%	-26.07%	7.22%	-0.65%	-	-
Horiz. %	180.32%	150.63%	104.19%	78.76%	106.53%	99.35%	100.00%	-
PBT	512	-2,564	-1,888	2,852	3,820	-2,030	-17,592	-
YoY %	119.97%	-35.81%	-166.20%	-25.34%	288.18%	88.46%	-	-
Horiz. %	-2.91%	14.57%	10.73%	-16.21%	-21.71%	11.54%	100.00%	-
Tax	-1,271	-1,101	-585	305	3	6	55	-
YoY %	-15.44%	-88.21%	-291.80%	10,066.67%	-50.00%	-89.09%	-	-
Horiz. %	-2,310.91%	-2,001.82%	-1,063.64%	554.55%	5.45%	10.91%	100.00%	-
NP	-759	-3,665	-2,473	3,157	3,823	-2,024	-17,537	-40.71%
YoY %	79.29%	-48.20%	-178.33%	-17.42%	288.88%	88.46%	-	-
Horiz. %	4.33%	20.90%	14.10%	-18.00%	-21.80%	11.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-759	-3,665	-2,473	3,157	3,823	-2,024	-17,537	-40.71%
YoY %	79.29%	-48.20%	-178.33%	-17.42%	288.88%	88.46%	-	-
Horiz. %	4.33%	20.90%	14.10%	-18.00%	-21.80%	11.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	248.24%	-	-	-10.69%	-0.08%	-	-	-
YoY %	0.00%	-	-	-13,262.50%	0.00%	-	-	-
Horiz. %	-310,300.00%	-	-	13,362.50%	100.00%	-	-	-
Total Cost	73,976	64,826	44,777	28,822	39,431	42,366	58,141	4.09%
YoY %	14.11%	44.78%	55.36%	-26.91%	-6.93%	-27.13%	-	-
Horiz. %	127.24%	111.50%	77.01%	49.57%	67.82%	72.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	265,649	167,836	175,170	188,694	169,510	177,100	187,896	5.93%
YoY %	58.28%	-4.19%	-7.17%	11.32%	-4.29%	-5.75%	-	-
Horiz. %	141.38%	89.32%	93.23%	100.42%	90.21%	94.25%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	265,649	167,836	175,170	188,694	169,510	177,100	187,896	5.93%
YoY %	58.28%	-4.19%	-7.17%	11.32%	-4.29%	-5.75%	-	-
Horiz. %	141.38%	89.32%	93.23%	100.42%	90.21%	94.25%	100.00%	-
NOSH	345,000	342,523	343,472	362,873	360,660	361,428	347,956	-0.14%
YoY %	0.72%	-0.28%	-5.35%	0.61%	-0.21%	3.87%	-	-
Horiz. %	99.15%	98.44%	98.71%	104.29%	103.65%	103.87%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	-1.04%	-5.99%	-5.85%	9.87%	8.84%	-5.02%	-43.19%	-
YoY %	82.64%	-2.39%	-159.27%	11.65%	276.10%	88.38%	-	-
Horiz. %	2.41%	13.87%	13.54%	-22.85%	-20.47%	11.62%	100.00%	-
ROE	-0.29%	-2.18%	-1.41%	1.67%	2.26%	-1.14%	-9.33%	-
YoY %	86.70%	-54.61%	-184.43%	-26.11%	298.25%	87.78%	-	-
Horiz. %	3.11%	23.37%	15.11%	-17.90%	-24.22%	12.22%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	21.22	17.86	12.32	8.81	11.99	11.16	11.67	10.46%
YoY %	18.81%	44.97%	39.84%	-26.52%	7.44%	-4.37%	-	-
Horiz. %	181.83%	153.04%	105.57%	75.49%	102.74%	95.63%	100.00%	-
EPS	-0.22	-1.07	-0.72	0.87	1.06	-0.56	-5.04	-40.63%
YoY %	79.44%	-48.61%	-182.76%	-17.92%	289.29%	88.89%	-	-
Horiz. %	4.37%	21.23%	14.29%	-17.26%	-21.03%	11.11%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.77	0.49	0.51	0.52	0.47	0.49	0.54	6.08%
YoY %	57.14%	-3.92%	-1.92%	10.64%	-4.08%	-9.26%	-	-
Horiz. %	142.59%	90.74%	94.44%	96.30%	87.04%	90.74%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 362,307
RPS	20.26	16.92	11.70	8.85	11.97	11.16	11.23	10.32%
YoY %	19.74%	44.62%	32.20%	-26.07%	7.26%	-0.62%	-	-
Horiz. %	180.41%	150.67%	104.19%	78.81%	106.59%	99.38%	100.00%	-
EPS	-0.21	-1.01	-0.68	0.87	1.06	-0.56	-4.85	-40.71%
YoY %	79.21%	-48.53%	-178.16%	-17.92%	289.29%	88.45%	-	-
Horiz. %	4.33%	20.82%	14.02%	-17.94%	-21.86%	11.55%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.7349	0.4643	0.4846	0.522	0.4689	0.4899	0.5198	5.93%
YoY %	58.28%	-4.19%	-7.16%	11.32%	-4.29%	-5.75%	-	-
Horiz. %	141.38%	89.32%	93.23%	100.42%	90.21%	94.25%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.335	0.29	0.28	0.26	0.19	0.17	0.28	-
P/RPS	1.58	1.62	2.27	2.95	1.58	1.52	2.40	-6.72%
YoY %	-2.47%	-28.63%	-23.05%	86.71%	3.95%	-36.67%	-	-
Horiz. %	65.83%	67.50%	94.58%	122.92%	65.83%	63.33%	100.00%	-
P/EPS	-152.27	-27.10	-38.89	29.89	17.92	-30.36	-5.56	73.52%
YoY %	-461.88%	30.32%	-230.11%	66.80%	159.03%	-446.04%	-	-
Horiz. %	2,738.67%	487.41%	699.46%	-537.59%	-322.30%	546.04%	100.00%	-
EY	-0.66	-3.69	-2.57	3.35	5.58	-3.29	-18.00	-42.33%
YoY %	82.11%	-43.58%	-176.72%	-39.96%	269.60%	81.72%	-	-
Horiz. %	3.67%	20.50%	14.28%	-18.61%	-31.00%	18.28%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.44	0.59	0.55	0.50	0.40	0.35	0.52	-2.74%
YoY %	-25.42%	7.27%	10.00%	25.00%	14.29%	-32.69%	-	-
Horiz. %	84.62%	113.46%	105.77%	96.15%	76.92%	67.31%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	15/08/12	24/08/11	26/08/10	21/08/09	20/08/08	24/08/07	-
Price	0.31	0.27	0.25	0.28	0.20	0.16	0.28	-
P/RPS	1.46	1.51	2.03	3.18	1.67	1.43	2.40	-7.94%
YoY %	-3.31%	-25.62%	-36.16%	90.42%	16.78%	-40.42%	-	-
Horiz. %	60.83%	62.92%	84.58%	132.50%	69.58%	59.58%	100.00%	-
P/EPS	-140.91	-25.23	-34.72	32.18	18.87	-28.57	-5.56	71.30%
YoY %	-458.50%	27.33%	-207.89%	70.54%	166.05%	-413.85%	-	-
Horiz. %	2,534.35%	453.78%	624.46%	-578.78%	-339.39%	513.85%	100.00%	-
EY	-0.71	-3.96	-2.88	3.11	5.30	-3.50	-18.00	-41.62%
YoY %	82.07%	-37.50%	-192.60%	-41.32%	251.43%	80.56%	-	-
Horiz. %	3.94%	22.00%	16.00%	-17.28%	-29.44%	19.44%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.40	0.55	0.49	0.54	0.43	0.33	0.52	-4.27%
YoY %	-27.27%	12.24%	-9.26%	25.58%	30.30%	-36.54%	-	-
Horiz. %	76.92%	105.77%	94.23%	103.85%	82.69%	63.46%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos