[LIENHOE] YoY TTM 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- -17.59%
YoY- -118.72%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
TTM 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 95,220 122,664 142,736 -3.65%
PBT -52,948 -27,735 -37,092 -6,208 41,417 -49,409 -9,316 33.57%
Tax -785 -118 -1,431 -1,254 -1,559 27,646 9,316 -
NP -53,733 -27,853 -38,523 -7,462 39,858 -21,763 0 -
-
NP to SH -53,733 -27,853 -38,523 -7,462 39,858 -50,174 -11,626 29.04%
-
Tax Rate - - - - 3.76% - - -
Total Cost 167,898 129,828 136,425 129,784 55,362 144,427 142,736 2.74%
-
Net Worth 169,474 208,544 229,914 266,052 247,689 213,606 190,968 -1.96%
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 169,474 208,544 229,914 266,052 247,689 213,606 190,968 -1.96%
NOSH 308,134 302,238 298,590 295,614 263,499 254,293 268,969 2.29%
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% -17.74% 0.00% -
ROE -31.71% -13.36% -16.76% -2.80% 16.09% -23.49% -6.09% -
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 37.05 33.74 32.79 41.38 36.14 48.24 53.07 -5.81%
EPS -17.44 -9.22 -12.90 -2.52 15.13 -19.73 -4.32 26.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.69 0.77 0.90 0.94 0.84 0.71 -4.16%
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 33.93 39.49 -3.65%
EPS -14.87 -7.71 -10.66 -2.06 11.03 -13.88 -3.22 29.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4688 0.5769 0.6361 0.736 0.6852 0.5909 0.5283 -1.97%
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 -15.05 2.51 -2.03 -10.18 -25.21%
EY -56.25 -46.08 -44.49 -6.64 39.81 -49.33 -9.82 33.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.29 0.38 0.42 0.40 0.48 0.62 -1.68%
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 -15.05 3.17 -1.93 -9.95 -24.92%
EY -56.25 -48.50 -44.49 -6.64 31.51 -51.92 -10.05 33.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.28 0.38 0.42 0.51 0.45 0.61 -1.41%

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