[LIENHOE] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -14.03%
YoY- -130.52%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 126,798 122,784 122,322 111,887 95,620 96,498 95,220 21.05%
PBT -7,253 -6,339 -6,208 -4,937 -4,256 41,790 41,417 -
Tax -1,099 -1,417 -1,254 -1,409 -1,309 -1,319 -1,559 -20.80%
NP -8,352 -7,756 -7,462 -6,346 -5,565 40,471 39,858 -
-
NP to SH -8,352 -7,756 -7,462 -6,346 -5,565 40,471 39,858 -
-
Tax Rate - - - - - 3.16% 3.76% -
Total Cost 135,150 130,540 129,784 118,233 101,185 56,027 55,362 81.40%
-
Net Worth 262,701 261,282 266,052 274,961 280,853 279,568 247,689 4.00%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 262,701 261,282 266,052 274,961 280,853 279,568 247,689 4.00%
NOSH 298,524 296,911 295,614 295,657 298,780 297,413 263,499 8.68%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -6.59% -6.32% -6.10% -5.67% -5.82% 41.94% 41.86% -
ROE -3.18% -2.97% -2.80% -2.31% -1.98% 14.48% 16.09% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 42.47 41.35 41.38 37.84 32.00 32.45 36.14 11.37%
EPS -2.80 -2.61 -2.52 -2.15 -1.86 13.61 15.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.90 0.93 0.94 0.94 0.94 -4.30%
Adjusted Per Share Value based on latest NOSH - 295,657
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 35.08 33.97 33.84 30.95 26.45 26.70 26.34 21.07%
EPS -2.31 -2.15 -2.06 -1.76 -1.54 11.20 11.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7268 0.7228 0.736 0.7607 0.777 0.7734 0.6852 4.01%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.37 0.38 0.38 0.40 0.38 0.38 0.38 -
P/RPS 0.87 0.92 0.92 1.06 1.19 1.17 1.05 -11.79%
P/EPS -13.22 -14.55 -15.05 -18.64 -20.40 2.79 2.51 -
EY -7.56 -6.87 -6.64 -5.37 -4.90 35.81 39.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.42 0.43 0.40 0.40 0.40 3.30%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 27/05/04 03/03/04 27/11/03 28/08/03 27/05/03 27/02/03 -
Price 0.32 0.31 0.38 0.38 0.46 0.40 0.48 -
P/RPS 0.75 0.75 0.92 1.00 1.44 1.23 1.33 -31.76%
P/EPS -11.44 -11.87 -15.05 -17.70 -24.70 2.94 3.17 -
EY -8.74 -8.43 -6.64 -5.65 -4.05 34.02 31.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.42 0.41 0.49 0.43 0.51 -20.73%

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