[LIENHOE] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -10.05%
YoY- -25.27%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 81,208 65,860 114,165 115,662 122,282 115,440 101,975 -14.12%
PBT -35,184 -39,004 -52,948 -38,050 -34,588 -35,376 -27,735 17.23%
Tax 110 108 -785 110 114 108 -118 -
NP -35,074 -38,896 -53,733 -37,940 -34,474 -35,268 -27,853 16.66%
-
NP to SH -35,074 -38,896 -53,733 -37,940 -34,474 -35,268 -27,853 16.66%
-
Tax Rate - - - - - - - -
Total Cost 116,282 104,756 167,898 153,602 156,756 150,708 129,828 -7.10%
-
Net Worth 187,896 193,787 172,597 182,209 194,219 203,003 211,691 -7.66%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 187,896 193,787 172,597 182,209 194,219 203,003 211,691 -7.66%
NOSH 347,956 346,049 308,209 303,681 303,468 302,989 302,415 9.83%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -43.19% -59.06% -47.07% -32.80% -28.19% -30.55% -27.31% -
ROE -18.67% -20.07% -31.13% -20.82% -17.75% -17.37% -13.16% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 23.34 19.03 37.04 38.09 40.29 38.10 33.72 -21.80%
EPS -10.08 -11.24 -17.44 -12.49 -11.36 -11.64 -9.21 6.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.56 0.56 0.60 0.64 0.67 0.70 -15.92%
Adjusted Per Share Value based on latest NOSH - 304,010
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 24.33 19.73 34.20 34.65 36.63 34.58 30.55 -14.11%
EPS -10.51 -11.65 -16.10 -11.36 -10.33 -10.56 -8.34 16.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5628 0.5805 0.517 0.5458 0.5818 0.6081 0.6341 -7.66%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.28 0.30 0.31 0.25 0.28 0.19 0.20 -
P/RPS 1.20 1.58 0.84 0.66 0.69 0.50 0.59 60.73%
P/EPS -2.78 -2.67 -1.78 -2.00 -2.46 -1.63 -2.17 18.01%
EY -36.00 -37.47 -56.24 -49.97 -40.57 -61.26 -46.05 -15.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.55 0.42 0.44 0.28 0.29 47.75%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 25/05/07 27/02/07 24/11/06 18/08/06 26/05/06 24/02/06 -
Price 0.28 0.24 0.31 0.27 0.28 0.27 0.19 -
P/RPS 1.20 1.26 0.84 0.71 0.69 0.71 0.56 66.44%
P/EPS -2.78 -2.14 -1.78 -2.16 -2.46 -2.32 -2.06 22.18%
EY -36.00 -46.83 -56.24 -46.27 -40.57 -43.11 -48.47 -18.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.43 0.55 0.45 0.44 0.40 0.27 54.98%

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