[LIENHOE] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 14.49%
YoY- -106.95%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 122,282 87,234 107,706 98,754 97,954 132,000 130,302 -1.05%
PBT -34,588 -25,506 -6,290 -4,200 87,146 -53,822 -9,330 24.39%
Tax 114 -1,402 -1,390 -1,700 -2,200 53,822 9,330 -51.99%
NP -34,474 -26,908 -7,680 -5,900 84,946 0 0 -
-
NP to SH -34,474 -26,908 -7,680 -5,900 84,946 -56,822 -11,932 19.33%
-
Tax Rate - - - - 2.52% - - -
Total Cost 156,756 114,142 115,386 104,654 13,008 132,000 130,302 3.12%
-
Net Worth 194,219 217,682 261,953 277,299 241,468 226,372 199,766 -0.46%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 194,219 217,682 261,953 277,299 241,468 226,372 199,766 -0.46%
NOSH 303,468 302,337 297,674 295,000 254,177 254,350 269,954 1.96%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -28.19% -30.85% -7.13% -5.97% 86.72% 0.00% 0.00% -
ROE -17.75% -12.36% -2.93% -2.13% 35.18% -25.10% -5.97% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 40.29 28.85 36.18 33.48 38.54 51.90 48.27 -2.96%
EPS -11.36 -8.90 -2.58 -2.00 33.42 -22.34 -4.42 17.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.72 0.88 0.94 0.95 0.89 0.74 -2.38%
Adjusted Per Share Value based on latest NOSH - 298,780
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 36.87 26.30 32.47 29.77 29.53 39.80 39.28 -1.04%
EPS -10.39 -8.11 -2.32 -1.78 25.61 -17.13 -3.60 19.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5855 0.6563 0.7898 0.836 0.728 0.6825 0.6023 -0.47%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.28 0.25 0.37 0.38 0.35 0.28 0.79 -
P/RPS 0.69 0.87 1.02 1.14 0.91 0.54 1.64 -13.43%
P/EPS -2.46 -2.81 -14.34 -19.00 1.05 -1.25 -17.87 -28.13%
EY -40.57 -35.60 -6.97 -5.26 95.49 -79.79 -5.59 39.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.35 0.42 0.40 0.37 0.31 1.07 -13.76%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/06 24/08/05 25/08/04 28/08/03 26/08/02 30/08/01 30/08/00 -
Price 0.28 0.22 0.32 0.46 0.51 0.36 0.66 -
P/RPS 0.69 0.76 0.88 1.37 1.32 0.69 1.37 -10.79%
P/EPS -2.46 -2.47 -12.40 -23.00 1.53 -1.61 -14.93 -25.94%
EY -40.57 -40.45 -8.06 -4.35 65.53 -62.06 -6.70 34.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.31 0.36 0.49 0.54 0.40 0.89 -11.07%

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