[LIENHOE] QoQ TTM 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- 3.17%
YoY- 1412.85%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 146,957 137,205 137,488 137,710 125,432 120,525 114,985 17.71%
PBT 4,859 95,251 99,494 99,538 96,418 -1,162 -6,816 -
Tax -2,677 -2,298 -2,317 -2,282 -2,147 -2,762 -2,471 5.46%
NP 2,182 92,953 97,177 97,256 94,271 -3,924 -9,287 -
-
NP to SH 2,182 92,953 97,177 97,256 94,271 -3,924 -9,287 -
-
Tax Rate 55.09% 2.41% 2.33% 2.29% 2.23% - - -
Total Cost 144,775 44,252 40,311 40,454 31,161 124,449 124,272 10.68%
-
Net Worth 268,047 260,860 267,959 284,899 264,076 170,783 168,517 36.14%
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 268,047 260,860 267,959 284,899 264,076 170,783 168,517 36.14%
NOSH 343,650 338,780 348,000 370,000 342,957 341,566 343,913 -0.05%
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% 67.75% 70.68% 70.62% 75.16% -3.26% -8.08% -
ROE 0.81% 35.63% 36.27% 34.14% 35.70% -2.30% -5.51% -
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 42.76 40.50 39.51 37.22 36.57 35.29 33.43 17.78%
EPS 0.63 27.44 27.92 26.29 27.49 -1.15 -2.70 -
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 41.10 41.18 41.25 37.57 36.10 34.44 17.72%
EPS 0.65 27.84 29.11 29.13 28.24 -1.18 -2.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8029 0.7814 0.8027 0.8534 0.791 0.5116 0.5048 36.14%
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 0.78 0.85 0.86 0.87 0.85 0.87 -11.82%
P/EPS 48.82 1.15 1.20 1.22 1.16 -26.11 -10.74 -
EY 2.05 87.10 83.36 82.14 85.90 -3.83 -9.31 -
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 0.75 0.80 0.78 0.91 0.86 0.82 0.81 -4.98%
P/EPS 50.40 1.18 1.11 1.29 1.15 -25.24 -10.00 -
EY 1.98 84.42 90.08 77.31 87.26 -3.96 -10.00 -
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