[LIENHOE] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -7.58%
YoY- -41.59%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 87,141 117,662 92,518 109,780 111,887 100,191 138,232 -7.39%
PBT -39,199 -34,831 -52,950 -7,945 -4,937 21,106 -30,258 4.40%
Tax -786 1,238 -1,568 -1,040 -1,409 -315 28,711 -
NP -39,985 -33,593 -54,518 -8,985 -6,346 20,791 -1,547 71.90%
-
NP to SH -39,985 -33,593 -54,518 -8,985 -6,346 20,791 -32,567 3.47%
-
Tax Rate - - - - - 1.49% - -
Total Cost 127,126 151,255 147,036 118,765 118,233 79,400 139,779 -1.56%
-
Net Worth 194,562 182,406 208,826 261,000 274,961 244,333 223,173 -2.25%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 194,562 182,406 208,826 261,000 274,961 244,333 223,173 -2.25%
NOSH 353,749 304,010 302,647 300,000 295,657 257,192 253,606 5.70%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -45.89% -28.55% -58.93% -8.18% -5.67% 20.75% -1.12% -
ROE -20.55% -18.42% -26.11% -3.44% -2.31% 8.51% -14.59% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 24.63 38.70 30.57 36.59 37.84 38.96 54.51 -12.39%
EPS -11.30 -11.05 -18.01 -3.00 -2.15 8.08 -12.84 -2.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.60 0.69 0.87 0.93 0.95 0.88 -7.53%
Adjusted Per Share Value based on latest NOSH - 300,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 26.10 35.25 27.71 32.88 33.52 30.01 41.41 -7.40%
EPS -11.98 -10.06 -16.33 -2.69 -1.90 6.23 -9.76 3.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5828 0.5464 0.6255 0.7818 0.8237 0.7319 0.6685 -2.25%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.26 0.25 0.24 0.33 0.40 0.43 0.27 -
P/RPS 1.06 0.65 0.79 0.90 1.06 1.10 0.50 13.33%
P/EPS -2.30 -2.26 -1.33 -11.02 -18.64 5.32 -2.10 1.52%
EY -43.47 -44.20 -75.06 -9.08 -5.37 18.80 -47.56 -1.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.35 0.38 0.43 0.45 0.31 7.17%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 24/11/06 23/11/05 23/11/04 27/11/03 28/11/02 29/11/01 -
Price 0.28 0.27 0.20 0.32 0.38 0.47 0.44 -
P/RPS 1.14 0.70 0.65 0.87 1.00 1.21 0.81 5.85%
P/EPS -2.48 -2.44 -1.11 -10.68 -17.70 5.81 -3.43 -5.25%
EY -40.37 -40.93 -90.07 -9.36 -5.65 17.20 -29.19 5.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.29 0.37 0.41 0.49 0.50 0.33%

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