[LIENHOE] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 64.5%
YoY- 19.29%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 125,432 91,366 61,161 26,882 96,128 66,969 42,304 105.70%
PBT 96,418 1,196 -2,564 -2,334 -6,140 -3,782 -1,888 -
Tax -2,147 -2,026 -1,101 -540 -1,955 -1,219 -585 136.99%
NP 94,271 -830 -3,665 -2,874 -8,095 -5,001 -2,473 -
-
NP to SH 94,271 -830 -3,665 -2,874 -8,095 -5,001 -2,473 -
-
Tax Rate 2.23% 169.40% - - - - - -
Total Cost 31,161 92,196 64,826 29,756 104,223 71,970 44,777 -21.38%
-
Net Worth 264,057 172,916 167,836 167,650 171,249 174,692 175,170 31.30%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 264,057 172,916 167,836 167,650 171,249 174,692 175,170 31.30%
NOSH 342,931 345,833 342,523 342,142 342,499 342,534 343,472 -0.10%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 75.16% -0.91% -5.99% -10.69% -8.42% -7.47% -5.85% -
ROE 35.70% -0.48% -2.18% -1.71% -4.73% -2.86% -1.41% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 36.58 26.42 17.86 7.86 28.07 19.55 12.32 105.90%
EPS 27.49 -0.24 -1.07 -0.84 -2.36 -1.46 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.50 0.49 0.49 0.50 0.51 0.51 31.44%
Adjusted Per Share Value based on latest NOSH - 342,142
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.82 27.55 18.44 8.10 28.98 20.19 12.75 105.76%
EPS 28.42 -0.25 -1.10 -0.87 -2.44 -1.51 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7961 0.5213 0.506 0.5054 0.5163 0.5267 0.5281 31.30%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.32 0.30 0.29 0.30 0.30 0.25 0.28 -
P/RPS 0.87 1.14 1.62 3.82 1.07 1.28 2.27 -47.08%
P/EPS 1.16 -125.00 -27.10 -35.71 -12.69 -17.12 -38.89 -
EY 85.91 -0.80 -3.69 -2.80 -7.88 -5.84 -2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.60 0.59 0.61 0.60 0.49 0.55 -16.38%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 22/11/12 15/08/12 28/05/12 27/02/12 23/11/11 24/08/11 -
Price 0.315 0.29 0.27 0.30 0.31 0.33 0.25 -
P/RPS 0.86 1.10 1.51 3.82 1.10 1.69 2.03 -43.44%
P/EPS 1.15 -120.83 -25.23 -35.71 -13.12 -22.60 -34.72 -
EY 87.27 -0.83 -3.96 -2.80 -7.62 -4.42 -2.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.58 0.55 0.61 0.62 0.65 0.49 -11.15%

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