[LIIHEN] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Annualized Quarter Result
Revenue	623,460	606,604	619,806	661,576	546,822	526,141	500,714	15.66%
YoY %	2.78%	-2.13%	-6.31%	20.99%	3.93%	5.08%	-	-
Horiz. %	124.51%	121.15%	123.78%	132.13%	109.21%	105.08%	100.00%	-
PBT	93,574	95,140	100,206	111,148	71,984	67,000	62,654	30.49%
YoY %	-1.65%	-5.06%	-9.84%	54.41%	7.44%	6.94%	-	-
Horiz. %	149.35%	151.85%	159.94%	177.40%	114.89%	106.94%	100.00%	-
Tax	-20,444	-22,713	-23,984	-27,052	-14,804	-15,177	-15,844	18.43%
YoY %	9.99%	5.30%	11.34%	-82.73%	2.46%	4.21%	-	-
Horiz. %	129.03%	143.35%	151.38%	170.74%	93.44%	95.79%	100.00%	-
NP	73,130	72,426	76,222	84,096	57,180	51,822	46,810	34.45%
YoY %	0.97%	-4.98%	-9.36%	47.07%	10.34%	10.71%	-	-
Horiz. %	156.23%	154.72%	162.83%	179.65%	122.15%	110.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,275	72,426	76,222	84,096	57,180	51,822	46,810	34.63%
YoY %	1.17%	-4.98%	-9.36%	47.07%	10.34%	10.71%	-	-
Horiz. %	156.54%	154.72%	162.83%	179.65%	122.15%	110.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.85%	23.87%	23.93%	24.34%	20.57%	22.65%	25.29%	-
YoY %	-8.46%	-0.25%	-1.68%	18.33%	-9.18%	-10.44%	-	-
Horiz. %	86.40%	94.39%	94.62%	96.24%	81.34%	89.56%	100.00%	-
Total Cost	550,330	534,177	543,584	577,480	489,642	474,318	453,904	13.63%
YoY %	3.02%	-1.73%	-5.87%	17.94%	3.23%	4.50%	-	-
Horiz. %	121.24%	117.69%	119.76%	127.23%	107.87%	104.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	264,131	251,981	242,982	240,300	229,842	217,223	205,956	17.95%
YoY %	4.82%	3.70%	1.12%	4.55%	5.81%	5.47%	-	-
Horiz. %	128.25%	122.35%	117.98%	116.68%	111.60%	105.47%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	39,600	28,800	28,800	28,800	23,993	17,592	15,600	85.56%
YoY %	37.50%	0.00%	0.00%	20.04%	36.39%	12.77%	-	-
Horiz. %	253.85%	184.62%	184.62%	184.62%	153.80%	112.77%	100.00%	-
Div Payout %	54.04%	39.76%	37.78%	34.25%	41.96%	33.95%	33.33%	-
YoY %	35.92%	5.24%	10.31%	-18.37%	23.59%	1.86%	-	-
Horiz. %	162.14%	119.29%	113.35%	102.76%	125.89%	101.86%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	264,131	251,981	242,982	240,300	229,842	217,223	205,956	17.95%
YoY %	4.82%	3.70%	1.12%	4.55%	5.81%	5.47%	-	-
Horiz. %	128.25%	122.35%	117.98%	116.68%	111.60%	105.47%	100.00%	-
NOSH	180,000	180,000	180,000	180,000	180,000	60,000	60,000	107.31%
YoY %	0.00%	0.00%	0.00%	0.00%	200.00%	0.00%	-	-
Horiz. %	300.00%	300.00%	300.00%	300.00%	300.00%	100.00%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	11.73%	11.94%	12.30%	12.71%	10.46%	9.85%	9.35%	-
YoY %	-1.76%	-2.93%	-3.23%	21.51%	6.19%	5.35%	-	-
Horiz. %	125.45%	127.70%	131.55%	135.94%	111.87%	105.35%	100.00%	-
ROE	27.74%	28.74%	31.37%	35.00%	24.88%	23.86%	22.73%	-
YoY %	-3.48%	-8.38%	-10.37%	40.68%	4.27%	4.97%	-	-
Horiz. %	122.04%	126.44%	138.01%	153.98%	109.46%	104.97%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	346.37	337.00	344.34	367.54	303.79	292.30	834.52	-44.20%
YoY %	2.78%	-2.13%	-6.31%	20.98%	3.93%	-64.97%	-	-
Horiz. %	41.51%	40.38%	41.26%	44.04%	36.40%	35.03%	100.00%	-
EPS	40.71	40.24	42.34	46.72	31.77	28.79	78.02	-35.05%
YoY %	1.17%	-4.96%	-9.37%	47.06%	10.35%	-63.10%	-	-
Horiz. %	52.18%	51.58%	54.27%	59.88%	40.72%	36.90%	100.00%	-
DPS	22.00	16.00	16.00	16.00	13.33	9.77	26.00	-10.49%
YoY %	37.50%	0.00%	0.00%	20.03%	36.44%	-62.42%	-	-
Horiz. %	84.62%	61.54%	61.54%	61.54%	51.27%	37.58%	100.00%	-
NAPS	1.4674	1.3999	1.3499	1.335	1.2769	1.2068	3.4326	-43.10%
YoY %	4.82%	3.70%	1.12%	4.55%	5.81%	-64.84%	-	-
Horiz. %	42.75%	40.78%	39.33%	38.89%	37.20%	35.16%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 180,000
RPS	115.46	112.33	114.78	122.51	101.26	97.43	92.72	15.66%
YoY %	2.79%	-2.13%	-6.31%	20.99%	3.93%	5.08%	-	-
Horiz. %	124.53%	121.15%	123.79%	132.13%	109.21%	105.08%	100.00%	-
EPS	13.57	13.41	14.12	15.57	10.59	9.60	8.67	34.62%
YoY %	1.19%	-5.03%	-9.31%	47.03%	10.31%	10.73%	-	-
Horiz. %	156.52%	154.67%	162.86%	179.58%	122.15%	110.73%	100.00%	-
DPS	7.33	5.33	5.33	5.33	4.44	3.26	2.89	85.45%
YoY %	37.52%	0.00%	0.00%	20.05%	36.20%	12.80%	-	-
Horiz. %	253.63%	184.43%	184.43%	184.43%	153.63%	112.80%	100.00%	-
NAPS	0.4891	0.4666	0.45	0.445	0.4256	0.4023	0.3814	17.94%
YoY %	4.82%	3.69%	1.12%	4.56%	5.79%	5.48%	-	-
Horiz. %	128.24%	122.34%	117.99%	116.68%	111.59%	105.48%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	3.19	3.10	3.08	2.07	2.66	7.15	4.73	-
P/RPS	0.92	0.92	0.89	0.56	0.88	2.45	0.57	37.39%
YoY %	0.00%	3.37%	58.93%	-36.36%	-64.08%	329.82%	-	-
Horiz. %	161.40%	161.40%	156.14%	98.25%	154.39%	429.82%	100.00%	-
P/EPS	7.84	7.70	7.27	4.43	8.37	24.83	6.06	18.63%
YoY %	1.82%	5.91%	64.11%	-47.07%	-66.29%	309.74%	-	-
Horiz. %	129.37%	127.06%	119.97%	73.10%	138.12%	409.74%	100.00%	-
EY	12.76	12.98	13.75	22.57	11.94	4.03	16.49	-15.64%
YoY %	-1.69%	-5.60%	-39.08%	89.03%	196.28%	-75.56%	-	-
Horiz. %	77.38%	78.71%	83.38%	136.87%	72.41%	24.44%	100.00%	-
DY	6.90	5.16	5.19	7.73	5.01	1.37	5.50	16.24%
YoY %	33.72%	-0.58%	-32.86%	54.29%	265.69%	-75.09%	-	-
Horiz. %	125.45%	93.82%	94.36%	140.55%	91.09%	24.91%	100.00%	-
P/NAPS	2.17	2.21	2.28	1.55	2.08	5.92	1.38	35.03%
YoY %	-1.81%	-3.07%	47.10%	-25.48%	-64.86%	328.99%	-	-
Horiz. %	157.25%	160.14%	165.22%	112.32%	150.72%	428.99%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	22/02/17	25/11/16	19/08/16	20/05/16	24/02/16	20/11/15	24/08/15	-
Price	3.52	3.18	3.38	2.51	2.59	2.87	5.75	-
P/RPS	1.02	0.94	0.98	0.68	0.85	0.98	0.69	29.61%
YoY %	8.51%	-4.08%	44.12%	-20.00%	-13.27%	42.03%	-	-
Horiz. %	147.83%	136.23%	142.03%	98.55%	123.19%	142.03%	100.00%	-
P/EPS	8.65	7.90	7.98	5.37	8.15	9.97	7.37	11.21%
YoY %	9.49%	-1.00%	48.60%	-34.11%	-18.25%	35.28%	-	-
Horiz. %	117.37%	107.19%	108.28%	72.86%	110.58%	135.28%	100.00%	-
EY	11.56	12.65	12.53	18.61	12.27	10.03	13.57	-10.09%
YoY %	-8.62%	0.96%	-32.67%	51.67%	22.33%	-26.09%	-	-
Horiz. %	85.19%	93.22%	92.34%	137.14%	90.42%	73.91%	100.00%	-
DY	6.25	5.03	4.73	6.37	5.15	3.41	4.52	23.99%
YoY %	24.25%	6.34%	-25.75%	23.69%	51.03%	-24.56%	-	-
Horiz. %	138.27%	111.28%	104.65%	140.93%	113.94%	75.44%	100.00%	-
P/NAPS	2.40	2.27	2.50	1.88	2.03	2.38	1.68	26.70%
YoY %	5.73%	-9.20%	32.98%	-7.39%	-14.71%	41.67%	-	-
Horiz. %	142.86%	135.12%	148.81%	111.90%	120.83%	141.67%	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