[LIENHOE] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 48.91%
YoY- 27.7%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 117,662 119,499 110,735 101,975 92,518 87,666 93,490 16.55%
PBT -34,831 -32,276 -31,948 -27,735 -52,950 -46,700 -40,127 -8.99%
Tax 1,238 640 262 -118 -1,568 -1,437 -1,361 -
NP -33,593 -31,636 -31,686 -27,853 -54,518 -48,137 -41,488 -13.11%
-
NP to SH -33,593 -31,636 -31,686 -27,853 -54,518 -48,137 -41,488 -13.11%
-
Tax Rate - - - - - - - -
Total Cost 151,255 151,135 142,421 129,828 147,036 135,803 134,978 7.87%
-
Net Worth 182,406 193,841 203,003 208,544 208,826 217,800 226,545 -13.44%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 182,406 193,841 203,003 208,544 208,826 217,800 226,545 -13.44%
NOSH 304,010 302,877 302,989 302,238 302,647 302,500 302,060 0.42%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -28.55% -26.47% -28.61% -27.31% -58.93% -54.91% -44.38% -
ROE -18.42% -16.32% -15.61% -13.36% -26.11% -22.10% -18.31% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 38.70 39.45 36.55 33.74 30.57 28.98 30.95 16.04%
EPS -11.05 -10.45 -10.46 -9.22 -18.01 -15.91 -13.73 -13.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.64 0.67 0.69 0.69 0.72 0.75 -13.81%
Adjusted Per Share Value based on latest NOSH - 302,238
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 35.25 35.80 33.17 30.55 27.71 26.26 28.00 16.57%
EPS -10.06 -9.48 -9.49 -8.34 -16.33 -14.42 -12.43 -13.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5464 0.5807 0.6081 0.6247 0.6255 0.6524 0.6786 -13.43%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.25 0.28 0.19 0.20 0.24 0.25 0.28 -
P/RPS 0.65 0.71 0.52 0.59 0.79 0.86 0.90 -19.48%
P/EPS -2.26 -2.68 -1.82 -2.17 -1.33 -1.57 -2.04 7.05%
EY -44.20 -37.30 -55.04 -46.08 -75.06 -63.65 -49.05 -6.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.28 0.29 0.35 0.35 0.37 8.80%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 18/08/06 26/05/06 24/02/06 23/11/05 24/08/05 26/05/05 -
Price 0.27 0.28 0.27 0.19 0.20 0.22 0.23 -
P/RPS 0.70 0.71 0.74 0.56 0.65 0.76 0.74 -3.63%
P/EPS -2.44 -2.68 -2.58 -2.06 -1.11 -1.38 -1.67 28.73%
EY -40.93 -37.30 -38.73 -48.50 -90.07 -72.33 -59.72 -22.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.40 0.28 0.29 0.31 0.31 28.17%

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