[LIENHOE] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -4.35%
YoY- 2468.83%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 143,027 142,604 146,957 137,205 137,488 137,710 125,432 9.17%
PBT 1,549 2,362 4,859 95,251 99,494 99,538 96,418 -93.68%
Tax -2,511 -2,528 -2,677 -2,298 -2,317 -2,282 -2,147 11.03%
NP -962 -166 2,182 92,953 97,177 97,256 94,271 -
-
NP to SH -962 -166 2,182 92,953 97,177 97,256 94,271 -
-
Tax Rate 162.10% 107.03% 55.09% 2.41% 2.33% 2.29% 2.23% -
Total Cost 143,989 142,770 144,775 44,252 40,311 40,454 31,161 178.20%
-
Net Worth 262,120 264,998 268,047 260,860 267,959 284,899 264,076 -0.49%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 262,120 264,998 268,047 260,860 267,959 284,899 264,076 -0.49%
NOSH 340,416 344,153 343,650 338,780 348,000 370,000 342,957 -0.49%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.67% -0.12% 1.48% 67.75% 70.68% 70.62% 75.16% -
ROE -0.37% -0.06% 0.81% 35.63% 36.27% 34.14% 35.70% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 42.02 41.44 42.76 40.50 39.51 37.22 36.57 9.73%
EPS -0.28 -0.05 0.63 27.44 27.92 26.29 27.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.78 0.77 0.77 0.77 0.77 0.00%
Adjusted Per Share Value based on latest NOSH - 338,780
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 42.84 42.72 44.02 41.10 41.18 41.25 37.57 9.17%
EPS -0.29 -0.05 0.65 27.84 29.11 29.13 28.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7852 0.7938 0.8029 0.7814 0.8027 0.8534 0.791 -0.49%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.36 0.325 0.31 0.315 0.335 0.32 0.32 -
P/RPS 0.86 0.78 0.72 0.78 0.85 0.86 0.87 -0.76%
P/EPS -127.39 -673.80 48.82 1.15 1.20 1.22 1.16 -
EY -0.78 -0.15 2.05 87.10 83.36 82.14 85.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.40 0.41 0.44 0.42 0.42 7.80%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 23/05/14 24/02/14 22/11/13 28/08/13 28/05/13 21/02/13 -
Price 0.375 0.375 0.32 0.325 0.31 0.34 0.315 -
P/RPS 0.89 0.91 0.75 0.80 0.78 0.91 0.86 2.31%
P/EPS -132.70 -777.46 50.40 1.18 1.11 1.29 1.15 -
EY -0.75 -0.13 1.98 84.42 90.08 77.31 87.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.41 0.42 0.40 0.44 0.41 12.65%

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