[LIENHOE] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 36.24%
YoY- -48.2%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 156,640 125,432 121,821 122,322 107,528 96,128 89,292 45.40%
PBT 3,144 96,418 1,594 -5,128 -9,336 -6,140 -5,042 -
Tax -2,700 -2,147 -2,701 -2,202 -2,160 -1,955 -1,625 40.24%
NP 444 94,271 -1,106 -7,330 -11,496 -8,095 -6,668 -
-
NP to SH 444 94,271 -1,106 -7,330 -11,496 -8,095 -6,668 -
-
Tax Rate 85.88% 2.23% 169.45% - - - - -
Total Cost 156,196 31,161 122,927 129,652 119,024 104,223 95,960 38.33%
-
Net Worth 284,899 264,057 172,916 167,836 167,650 171,249 174,692 38.51%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 284,899 264,057 172,916 167,836 167,650 171,249 174,692 38.51%
NOSH 370,000 342,931 345,833 342,523 342,142 342,499 342,534 5.27%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.28% 75.16% -0.91% -5.99% -10.69% -8.42% -7.47% -
ROE 0.16% 35.70% -0.64% -4.37% -6.86% -4.73% -3.82% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 42.34 36.58 35.23 35.71 31.43 28.07 26.07 38.12%
EPS 0.12 27.49 -0.32 -2.14 -3.36 -2.36 -1.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.50 0.49 0.49 0.50 0.51 31.57%
Adjusted Per Share Value based on latest NOSH - 343,913
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 47.23 37.82 36.73 36.88 32.42 28.98 26.92 45.41%
EPS 0.13 28.42 -0.33 -2.21 -3.47 -2.44 -2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8589 0.7961 0.5213 0.506 0.5054 0.5163 0.5267 38.50%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.32 0.32 0.30 0.29 0.30 0.30 0.25 -
P/RPS 0.76 0.87 0.85 0.81 0.95 1.07 0.96 -14.40%
P/EPS 266.67 1.16 -93.75 -13.55 -8.93 -12.69 -12.84 -
EY 0.38 85.91 -1.07 -7.38 -11.20 -7.88 -7.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.60 0.59 0.61 0.60 0.49 -9.75%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 21/02/13 22/11/12 15/08/12 28/05/12 27/02/12 23/11/11 -
Price 0.34 0.315 0.29 0.27 0.30 0.31 0.33 -
P/RPS 0.80 0.86 0.82 0.76 0.95 1.10 1.27 -26.49%
P/EPS 283.33 1.15 -90.62 -12.62 -8.93 -13.12 -16.95 -
EY 0.35 87.27 -1.10 -7.93 -11.20 -7.62 -5.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.58 0.55 0.61 0.62 0.65 -22.88%

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