[LIENHOE] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 263.3%
YoY- 225.66%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 125,432 96,128 70,637 74,568 98,795 78,371 114,165 1.57%
PBT 96,418 -6,140 1,905 17,690 -13,966 -40,207 -52,948 -
Tax -2,147 -1,955 -795 -1,947 1,438 5,356 -785 18.23%
NP 94,271 -8,095 1,110 15,743 -12,528 -34,851 -53,733 -
-
NP to SH 94,271 -8,095 1,110 15,743 -12,528 -34,851 -53,733 -
-
Tax Rate 2.23% - 41.73% 11.01% - - - -
Total Cost 31,161 104,223 69,527 58,825 111,323 113,222 167,898 -24.45%
-
Net Worth 264,057 171,249 186,193 184,491 166,222 176,337 172,597 7.33%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 264,057 171,249 186,193 184,491 166,222 176,337 172,597 7.33%
NOSH 342,931 342,499 358,064 361,747 361,353 352,674 308,209 1.79%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 75.16% -8.42% 1.57% 21.11% -12.68% -44.47% -47.07% -
ROE 35.70% -4.73% 0.60% 8.53% -7.54% -19.76% -31.13% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 36.58 28.07 19.73 20.61 27.34 22.22 37.04 -0.20%
EPS 27.49 -2.36 0.31 4.35 -3.46 -9.89 -17.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.50 0.52 0.51 0.46 0.50 0.56 5.44%
Adjusted Per Share Value based on latest NOSH - 361,913
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 37.82 28.98 21.30 22.48 29.79 23.63 34.42 1.58%
EPS 28.42 -2.44 0.33 4.75 -3.78 -10.51 -16.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7961 0.5163 0.5614 0.5562 0.5011 0.5316 0.5204 7.33%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.32 0.30 0.31 0.20 0.12 0.25 0.31 -
P/RPS 0.87 1.07 1.57 0.97 0.44 1.13 0.84 0.58%
P/EPS 1.16 -12.69 100.00 4.60 -3.46 -2.53 -1.78 -
EY 85.91 -7.88 1.00 21.76 -28.89 -39.53 -56.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.60 0.60 0.39 0.26 0.50 0.55 -4.39%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 27/02/12 25/02/11 25/02/10 27/02/09 22/02/08 27/02/07 -
Price 0.315 0.31 0.30 0.28 0.12 0.19 0.31 -
P/RPS 0.86 1.10 1.52 1.36 0.44 0.86 0.84 0.39%
P/EPS 1.15 -13.12 96.77 6.43 -3.46 -1.92 -1.78 -
EY 87.27 -7.62 1.03 15.54 -28.89 -52.01 -56.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.62 0.58 0.55 0.26 0.38 0.55 -4.77%

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