[LIENHOE] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 57.75%
YoY- 15.72%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 123,666 140,810 137,205 120,525 84,924 67,326 93,429 4.78%
PBT -16,534 -722 95,251 -1,162 -2,691 15,195 -7,407 14.31%
Tax -589 -2,011 -2,298 -2,762 -1,965 -1,937 1,362 -
NP -17,123 -2,733 92,953 -3,924 -4,656 13,258 -6,045 18.94%
-
NP to SH -17,123 -2,733 92,953 -3,924 -4,656 13,258 -6,045 18.94%
-
Tax Rate - - 2.41% - - 12.75% - -
Total Cost 140,789 143,543 44,252 124,449 89,580 54,068 99,474 5.95%
-
Net Worth 243,094 261,043 260,860 170,783 174,227 185,647 168,318 6.31%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 243,094 261,043 260,860 170,783 174,227 185,647 168,318 6.31%
NOSH 342,386 343,478 338,780 341,566 341,621 357,014 358,125 -0.74%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -13.85% -1.94% 67.75% -3.26% -5.48% 19.69% -6.47% -
ROE -7.04% -1.05% 35.63% -2.30% -2.67% 7.14% -3.59% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 36.12 41.00 40.50 35.29 24.86 18.86 26.09 5.56%
EPS -5.00 -0.80 27.44 -1.15 -1.36 3.71 -1.69 19.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.76 0.77 0.50 0.51 0.52 0.47 7.11%
Adjusted Per Share Value based on latest NOSH - 341,566
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 37.04 42.18 41.10 36.10 25.44 20.17 27.99 4.77%
EPS -5.13 -0.82 27.84 -1.18 -1.39 3.97 -1.81 18.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7282 0.782 0.7814 0.5116 0.5219 0.5561 0.5042 6.31%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.26 0.375 0.315 0.30 0.25 0.29 0.23 -
P/RPS 0.72 0.91 0.78 0.85 1.01 1.54 0.88 -3.28%
P/EPS -5.20 -47.13 1.15 -26.11 -18.34 7.81 -13.63 -14.83%
EY -19.23 -2.12 87.10 -3.83 -5.45 12.81 -7.34 17.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.49 0.41 0.60 0.49 0.56 0.49 -4.57%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 21/11/14 22/11/13 22/11/12 23/11/11 25/11/10 24/11/09 -
Price 0.255 0.325 0.325 0.29 0.33 0.31 0.21 -
P/RPS 0.71 0.79 0.80 0.82 1.33 1.64 0.80 -1.96%
P/EPS -5.10 -40.85 1.18 -25.24 -24.21 8.35 -12.44 -13.80%
EY -19.61 -2.45 84.42 -3.96 -4.13 11.98 -8.04 16.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.42 0.58 0.65 0.60 0.45 -3.64%

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