[LIENHOE] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 1.54%
YoY- 182.09%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 122,322 111,887 95,620 96,498 95,220 100,191 105,641 10.23%
PBT -6,208 -4,937 -4,256 41,790 41,417 21,106 21,075 -
Tax -1,254 -1,409 -1,309 -1,319 -1,559 -315 -365 127.17%
NP -7,462 -6,346 -5,565 40,471 39,858 20,791 20,710 -
-
NP to SH -7,462 -6,346 -5,565 40,471 39,858 20,791 20,710 -
-
Tax Rate - - - 3.16% 3.76% 1.49% 1.73% -
Total Cost 129,784 118,233 101,185 56,027 55,362 79,400 84,931 32.56%
-
Net Worth 266,052 274,961 280,853 279,568 247,689 244,333 241,602 6.61%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 266,052 274,961 280,853 279,568 247,689 244,333 241,602 6.61%
NOSH 295,614 295,657 298,780 297,413 263,499 257,192 254,318 10.52%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -6.10% -5.67% -5.82% 41.94% 41.86% 20.75% 19.60% -
ROE -2.80% -2.31% -1.98% 14.48% 16.09% 8.51% 8.57% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 41.38 37.84 32.00 32.45 36.14 38.96 41.54 -0.25%
EPS -2.52 -2.15 -1.86 13.61 15.13 8.08 8.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.93 0.94 0.94 0.94 0.95 0.95 -3.53%
Adjusted Per Share Value based on latest NOSH - 297,413
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 36.88 33.73 28.83 29.09 28.71 30.21 31.85 10.23%
EPS -2.25 -1.91 -1.68 12.20 12.02 6.27 6.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8021 0.829 0.8467 0.8429 0.7468 0.7366 0.7284 6.61%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.38 0.40 0.38 0.38 0.38 0.43 0.35 -
P/RPS 0.92 1.06 1.19 1.17 1.05 1.10 0.84 6.23%
P/EPS -15.05 -18.64 -20.40 2.79 2.51 5.32 4.30 -
EY -6.64 -5.37 -4.90 35.81 39.81 18.80 23.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.40 0.40 0.40 0.45 0.37 8.79%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 03/03/04 27/11/03 28/08/03 27/05/03 27/02/03 28/11/02 26/08/02 -
Price 0.38 0.38 0.46 0.40 0.48 0.47 0.51 -
P/RPS 0.92 1.00 1.44 1.23 1.33 1.21 1.23 -17.55%
P/EPS -15.05 -17.70 -24.70 2.94 3.17 5.81 6.26 -
EY -6.64 -5.65 -4.05 34.02 31.51 17.20 15.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.49 0.43 0.51 0.49 0.54 -15.38%

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