[LIENHOE] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
03-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -7.69%
YoY- -118.72%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 114,165 101,975 97,902 122,322 95,220 123,000 142,736 -3.65%
PBT -52,948 -27,735 -37,092 -6,208 41,417 -46,122 -9,316 33.57%
Tax -785 -118 -1,431 -1,254 -1,559 46,122 9,316 -
NP -53,733 -27,853 -38,523 -7,462 39,858 0 0 -
-
NP to SH -53,733 -27,853 -38,523 -7,462 39,858 -48,140 -11,626 29.04%
-
Tax Rate - - - - 3.76% - - -
Total Cost 167,898 129,828 136,425 129,784 55,362 123,000 142,736 2.74%
-
Net Worth 172,597 211,691 235,896 262,874 247,077 213,616 191,964 -1.75%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 172,597 211,691 235,896 262,874 247,077 213,616 191,964 -1.75%
NOSH 308,209 302,415 298,603 295,364 262,848 254,305 270,372 2.20%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -47.07% -27.31% -39.35% -6.10% 41.86% 0.00% 0.00% -
ROE -31.13% -13.16% -16.33% -2.84% 16.13% -22.54% -6.06% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 37.04 33.72 32.79 41.41 36.23 48.37 52.79 -5.73%
EPS -17.44 -9.21 -12.89 -2.52 15.17 -18.93 -4.30 26.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.70 0.79 0.89 0.94 0.84 0.71 -3.87%
Adjusted Per Share Value based on latest NOSH - 295,614
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 31.58 28.21 27.08 33.84 26.34 34.03 39.49 -3.65%
EPS -14.87 -7.71 -10.66 -2.06 11.03 -13.32 -3.22 29.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4775 0.5856 0.6526 0.7272 0.6835 0.591 0.5311 -1.75%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.31 0.20 0.29 0.38 0.38 0.40 0.44 -
P/RPS 0.84 0.59 0.88 0.92 1.05 0.83 0.83 0.19%
P/EPS -1.78 -2.17 -2.25 -15.04 2.51 -2.11 -10.23 -25.27%
EY -56.24 -46.05 -44.49 -6.65 39.90 -47.33 -9.77 33.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.29 0.37 0.43 0.40 0.48 0.62 -1.97%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 24/02/05 03/03/04 27/02/03 27/02/02 27/02/01 -
Price 0.31 0.19 0.29 0.38 0.48 0.38 0.43 -
P/RPS 0.84 0.56 0.88 0.92 1.33 0.79 0.81 0.60%
P/EPS -1.78 -2.06 -2.25 -15.04 3.17 -2.01 -10.00 -24.98%
EY -56.24 -48.47 -44.49 -6.65 31.59 -49.82 -10.00 33.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.27 0.37 0.43 0.51 0.45 0.61 -1.71%

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