[LIIHEN] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Annualized Quarter Result
Revenue	266,560	258,198	221,304	260,692	265,104	276,626	266,972	-0.10%
YoY %	3.24%	16.67%	-15.11%	-1.66%	-4.17%	3.62%	-	-
Horiz. %	99.85%	96.71%	82.89%	97.65%	99.30%	103.62%	100.00%	-
PBT	10,645	9,980	11,284	23,224	30,452	36,190	38,736	-57.69%
YoY %	6.66%	-11.56%	-51.41%	-23.74%	-15.86%	-6.57%	-	-
Horiz. %	27.48%	25.76%	29.13%	59.95%	78.61%	93.43%	100.00%	-
Tax	-3,508	-2,498	-3,032	-5,657	-7,474	-8,942	-9,028	-46.72%
YoY %	-40.43%	17.61%	46.40%	24.31%	16.42%	0.95%	-	-
Horiz. %	38.86%	27.67%	33.58%	62.66%	82.79%	99.05%	100.00%	-
NP	7,137	7,482	8,252	17,567	22,977	27,248	29,708	-61.32%
YoY %	-4.61%	-9.33%	-53.03%	-23.55%	-15.67%	-8.28%	-	-
Horiz. %	24.02%	25.19%	27.78%	59.13%	77.34%	91.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,137	7,482	8,252	17,567	22,977	27,248	29,708	-61.32%
YoY %	-4.61%	-9.33%	-53.03%	-23.55%	-15.67%	-8.28%	-	-
Horiz. %	24.02%	25.19%	27.78%	59.13%	77.34%	91.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.95%	25.03%	26.87%	24.36%	24.54%	24.71%	23.31%	-
YoY %	31.64%	-6.85%	10.30%	-0.73%	-0.69%	6.01%	-	-
Horiz. %	141.36%	107.38%	115.27%	104.50%	105.28%	106.01%	100.00%	-
Total Cost	259,422	250,716	213,052	243,125	242,126	249,378	237,264	6.12%
YoY %	3.47%	17.68%	-12.37%	0.41%	-2.91%	5.11%	-	-
Horiz. %	109.34%	105.67%	89.80%	102.47%	102.05%	105.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	115,371	114,238	114,944	112,997	113,742	113,407	107,217	5.00%
YoY %	0.99%	-0.61%	1.72%	-0.65%	0.30%	5.77%	-	-
Horiz. %	107.61%	106.55%	107.21%	105.39%	106.09%	105.77%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	2,800	2,997	3,596	5,999	8,000	6,599	10,798	-59.30%
YoY %	-6.57%	-16.66%	-40.06%	-25.01%	21.23%	-38.89%	-	-
Horiz. %	25.93%	27.76%	33.30%	55.56%	74.09%	61.11%	100.00%	-
Div Payout %	39.24%	40.06%	43.58%	34.15%	34.82%	24.22%	36.35%	-
YoY %	-2.05%	-8.08%	27.61%	-1.92%	43.77%	-33.37%	-	-
Horiz. %	107.95%	110.21%	119.89%	93.95%	95.79%	66.63%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	115,371	114,238	114,944	112,997	113,742	113,407	107,217	5.00%
YoY %	0.99%	-0.61%	1.72%	-0.65%	0.30%	5.77%	-	-
Horiz. %	107.61%	106.55%	107.21%	105.39%	106.09%	105.77%	100.00%	-
NOSH	60,011	59,951	59,941	59,996	60,003	59,991	59,991	0.02%
YoY %	0.10%	0.02%	-0.09%	-0.01%	0.02%	0.00%	-	-
Horiz. %	100.03%	99.93%	99.92%	100.01%	100.02%	100.00%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	2.68%	2.90%	3.73%	6.74%	8.67%	9.85%	11.13%	-
YoY %	-7.59%	-22.25%	-44.66%	-22.26%	-11.98%	-11.50%	-	-
Horiz. %	24.08%	26.06%	33.51%	60.56%	77.90%	88.50%	100.00%	-
ROE	6.19%	6.55%	7.18%	15.55%	20.20%	24.03%	27.71%	-
YoY %	-5.50%	-8.77%	-53.83%	-23.02%	-15.94%	-13.28%	-	-
Horiz. %	22.34%	23.64%	25.91%	56.12%	72.90%	86.72%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	444.18	430.68	369.20	434.51	441.81	461.11	445.01	-0.12%
YoY %	3.13%	16.65%	-15.03%	-1.65%	-4.19%	3.62%	-	-
Horiz. %	99.81%	96.78%	82.96%	97.64%	99.28%	103.62%	100.00%	-
EPS	11.89	12.48	13.76	29.28	38.29	45.42	49.52	-61.33%
YoY %	-4.73%	-9.30%	-53.01%	-23.53%	-15.70%	-8.28%	-	-
Horiz. %	24.01%	25.20%	27.79%	59.13%	77.32%	91.72%	100.00%	-
DPS	4.67	5.00	6.00	10.00	13.33	11.00	18.00	-59.28%
YoY %	-6.60%	-16.67%	-40.00%	-24.98%	21.18%	-38.89%	-	-
Horiz. %	25.94%	27.78%	33.33%	55.56%	74.06%	61.11%	100.00%	-
NAPS	1.9225	1.9055	1.9176	1.8834	1.8956	1.8904	1.7872	4.98%
YoY %	0.89%	-0.63%	1.82%	-0.64%	0.28%	5.77%	-	-
Horiz. %	107.57%	106.62%	107.30%	105.38%	106.07%	105.77%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 59,905
RPS	49.36	47.81	40.98	48.28	49.09	51.23	49.44	-0.10%
YoY %	3.24%	16.67%	-15.12%	-1.65%	-4.18%	3.62%	-	-
Horiz. %	99.84%	96.70%	82.89%	97.65%	99.29%	103.62%	100.00%	-
EPS	1.32	1.39	1.53	3.25	4.26	5.05	5.50	-61.34%
YoY %	-5.04%	-9.15%	-52.92%	-23.71%	-15.64%	-8.18%	-	-
Horiz. %	24.00%	25.27%	27.82%	59.09%	77.45%	91.82%	100.00%	-
DPS	0.52	0.56	0.67	1.11	1.48	1.22	2.00	-59.23%
YoY %	-7.14%	-16.42%	-39.64%	-25.00%	21.31%	-39.00%	-	-
Horiz. %	26.00%	28.00%	33.50%	55.50%	74.00%	61.00%	100.00%	-
NAPS	0.2137	0.2116	0.2129	0.2093	0.2106	0.21	0.1986	5.00%
YoY %	0.99%	-0.61%	1.72%	-0.62%	0.29%	5.74%	-	-
Horiz. %	107.60%	106.55%	107.20%	105.39%	106.04%	105.74%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	0.72	1.02	1.15	1.15	1.13	1.21	1.21	-
P/RPS	0.16	0.24	0.31	0.26	0.26	0.26	0.27	-29.42%
YoY %	-33.33%	-22.58%	19.23%	0.00%	0.00%	-3.70%	-	-
Horiz. %	59.26%	88.89%	114.81%	96.30%	96.30%	96.30%	100.00%	-
P/EPS	6.05	8.17	8.35	3.93	2.95	2.66	2.44	83.09%
YoY %	-25.95%	-2.16%	112.47%	33.22%	10.90%	9.02%	-	-
Horiz. %	247.95%	334.84%	342.21%	161.07%	120.90%	109.02%	100.00%	-
EY	16.52	12.24	11.97	25.46	33.89	37.54	40.93	-45.35%
YoY %	34.97%	2.26%	-52.99%	-24.87%	-9.72%	-8.28%	-	-
Horiz. %	40.36%	29.90%	29.25%	62.20%	82.80%	91.72%	100.00%	-
DY	6.48	4.90	5.22	8.70	11.80	9.09	14.88	-42.51%
YoY %	32.24%	-6.13%	-40.00%	-26.27%	29.81%	-38.91%	-	-
Horiz. %	43.55%	32.93%	35.08%	58.47%	79.30%	61.09%	100.00%	-
P/NAPS	0.37	0.54	0.60	0.61	0.60	0.64	0.68	-33.32%
YoY %	-31.48%	-10.00%	-1.64%	1.67%	-6.25%	-5.88%	-	-
Horiz. %	54.41%	79.41%	88.24%	89.71%	88.24%	94.12%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	18/08/11	24/05/11	25/02/11	24/11/10	23/08/10	24/05/10	-
Price	0.84	0.81	1.15	1.16	1.22	1.39	1.17	-
P/RPS	0.19	0.19	0.31	0.27	0.28	0.30	0.26	-18.85%
YoY %	0.00%	-38.71%	14.81%	-3.57%	-6.67%	15.38%	-	-
Horiz. %	73.08%	73.08%	119.23%	103.85%	107.69%	115.38%	100.00%	-
P/EPS	7.06	6.49	8.35	3.96	3.19	3.06	2.36	107.47%
YoY %	8.78%	-22.28%	110.86%	24.14%	4.25%	29.66%	-	-
Horiz. %	299.15%	275.00%	353.81%	167.80%	135.17%	129.66%	100.00%	-
EY	14.16	15.41	11.97	25.24	31.39	32.68	42.32	-51.77%
YoY %	-8.11%	28.74%	-52.58%	-19.59%	-3.95%	-22.78%	-	-
Horiz. %	33.46%	36.41%	28.28%	59.64%	74.17%	77.22%	100.00%	-
DY	5.56	6.17	5.22	8.62	10.93	7.91	15.38	-49.22%
YoY %	-9.89%	18.20%	-39.44%	-21.13%	38.18%	-48.57%	-	-
Horiz. %	36.15%	40.12%	33.94%	56.05%	71.07%	51.43%	100.00%	-
P/NAPS	0.44	0.43	0.60	0.62	0.64	0.74	0.65	-22.88%
YoY %	2.33%	-28.33%	-3.23%	-3.12%	-13.51%	13.85%	-	-
Horiz. %	67.69%	66.15%	92.31%	95.38%	98.46%	113.85%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos