[LIENHOE] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -99.88%
YoY- 103.86%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 146,957 103,139 73,217 39,160 125,432 91,366 61,161 79.10%
PBT 4,859 29 512 786 96,418 1,196 -2,564 -
Tax -2,677 -2,177 -1,271 -675 -2,147 -2,026 -1,101 80.52%
NP 2,182 -2,148 -759 111 94,271 -830 -3,665 -
-
NP to SH 2,182 -2,148 -759 111 94,271 -830 -3,665 -
-
Tax Rate 55.09% 7,506.90% 248.24% 85.88% 2.23% 169.40% - -
Total Cost 144,775 105,287 73,976 39,049 31,161 92,196 64,826 70.60%
-
Net Worth 265,931 262,533 265,649 284,899 264,057 172,916 167,836 35.79%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 265,931 262,533 265,649 284,899 264,057 172,916 167,836 35.79%
NOSH 340,937 340,952 345,000 370,000 342,931 345,833 342,523 -0.30%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.48% -2.08% -1.04% 0.28% 75.16% -0.91% -5.99% -
ROE 0.82% -0.82% -0.29% 0.04% 35.70% -0.48% -2.18% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 43.10 30.25 21.22 10.58 36.58 26.42 17.86 79.62%
EPS 0.64 -0.63 -0.22 0.03 27.49 -0.24 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.77 0.77 0.77 0.77 0.50 0.49 36.21%
Adjusted Per Share Value based on latest NOSH - 370,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 44.02 30.90 21.93 11.73 37.57 27.37 18.32 79.11%
EPS 0.65 -0.64 -0.23 0.03 28.24 -0.25 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7966 0.7864 0.7958 0.8534 0.791 0.518 0.5028 35.78%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.31 0.315 0.335 0.32 0.32 0.30 0.29 -
P/RPS 0.72 1.04 1.58 3.02 0.87 1.14 1.62 -41.67%
P/EPS 48.44 -50.00 -152.27 1,066.67 1.16 -125.00 -27.10 -
EY 2.06 -2.00 -0.66 0.09 85.91 -0.80 -3.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.44 0.42 0.42 0.60 0.59 -22.77%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 22/11/13 28/08/13 28/05/13 21/02/13 22/11/12 15/08/12 -
Price 0.32 0.325 0.31 0.34 0.315 0.29 0.27 -
P/RPS 0.74 1.07 1.46 3.21 0.86 1.10 1.51 -37.76%
P/EPS 50.00 -51.59 -140.91 1,133.33 1.15 -120.83 -25.23 -
EY 2.00 -1.94 -0.71 0.09 87.27 -0.83 -3.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.40 0.44 0.41 0.58 0.55 -17.74%

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