[LIIHEN] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Cumulative Result
Revenue	152,676	82,985	346,482	267,054	175,614	83,226	284,559	-33.99%
YoY %	83.98%	-76.05%	29.74%	52.07%	111.01%	-70.75%	-	-
Horiz. %	53.65%	29.16%	121.76%	93.85%	61.71%	29.25%	100.00%	-
PBT	11,900	8,218	26,452	25,387	15,035	6,196	14,668	-13.02%
YoY %	44.80%	-68.93%	4.20%	68.85%	142.66%	-57.76%	-	-
Horiz. %	81.13%	56.03%	180.34%	173.08%	102.50%	42.24%	100.00%	-
Tax	-3,044	-1,961	-5,089	-6,416	-3,888	-1,496	-3,530	-9.41%
YoY %	-55.23%	61.47%	20.68%	-65.02%	-159.89%	57.62%	-	-
Horiz. %	86.23%	55.55%	144.16%	181.76%	110.14%	42.38%	100.00%	-
NP	8,856	6,257	21,363	18,971	11,147	4,700	11,138	-14.18%
YoY %	41.54%	-70.71%	12.61%	70.19%	137.17%	-57.80%	-	-
Horiz. %	79.51%	56.18%	191.80%	170.33%	100.08%	42.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,856	6,257	21,423	18,971	11,147	4,700	11,138	-14.18%
YoY %	41.54%	-70.79%	12.92%	70.19%	137.17%	-57.80%	-	-
Horiz. %	79.51%	56.18%	192.34%	170.33%	100.08%	42.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.58%	23.86%	19.24%	25.27%	25.86%	24.14%	24.07%	-
YoY %	7.21%	24.01%	-23.86%	-2.28%	7.13%	0.29%	-	-
Horiz. %	106.27%	99.13%	79.93%	104.99%	107.44%	100.29%	100.00%	-
Total Cost	143,820	76,728	325,119	248,083	164,467	78,526	273,421	-34.86%
YoY %	87.44%	-76.40%	31.05%	50.84%	109.44%	-71.28%	-	-
Horiz. %	52.60%	28.06%	118.91%	90.73%	60.15%	28.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	139,349	140,952	134,693	134,706	128,670	125,285	120,522	10.17%
YoY %	-1.14%	4.65%	-0.01%	4.69%	2.70%	3.95%	-	-
Horiz. %	115.62%	116.95%	111.76%	111.77%	106.76%	103.95%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Dividend
Div	3,300	2,400	7,200	5,400	2,999	1,200	3,899	-10.53%
YoY %	37.50%	-66.67%	33.33%	80.06%	149.92%	-69.22%	-	-
Horiz. %	84.64%	61.55%	184.66%	138.50%	76.92%	30.78%	100.00%	-
Div Payout %	37.26%	38.36%	33.61%	28.46%	26.91%	25.54%	35.01%	-
YoY %	-2.87%	14.13%	18.10%	5.76%	5.36%	-27.05%	-	-
Horiz. %	106.43%	109.57%	96.00%	81.29%	76.86%	72.95%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Equity
Net Worth	139,349	140,952	134,693	134,706	128,670	125,285	120,522	10.17%
YoY %	-1.14%	4.65%	-0.01%	4.69%	2.70%	3.95%	-	-
Horiz. %	115.62%	116.95%	111.76%	111.77%	106.76%	103.95%	100.00%	-
NOSH	60,000	60,000	60,000	60,000	59,994	60,025	59,994	0.00%
YoY %	0.00%	0.00%	0.00%	0.01%	-0.05%	0.05%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.00%	100.05%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Ratio Analysis
NP Margin	5.80%	7.54%	6.17%	7.10%	6.35%	5.65%	3.91%	-
YoY %	-23.08%	22.20%	-13.10%	11.81%	12.39%	44.50%	-	-
Horiz. %	148.34%	192.84%	157.80%	181.59%	162.40%	144.50%	100.00%	-
ROE	6.36%	4.44%	15.90%	14.08%	8.66%	3.75%	9.24%	-
YoY %	43.24%	-72.08%	12.93%	62.59%	130.93%	-59.42%	-	-
Horiz. %	68.83%	48.05%	172.08%	152.38%	93.72%	40.58%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Per Share
RPS	254.46	138.31	577.47	445.09	292.72	138.65	474.31	-34.00%
YoY %	83.98%	-76.05%	29.74%	52.05%	111.12%	-70.77%	-	-
Horiz. %	53.65%	29.16%	121.75%	93.84%	61.71%	29.23%	100.00%	-
EPS	14.76	10.43	35.71	31.62	18.58	7.83	18.56	-14.17%
YoY %	41.51%	-70.79%	12.93%	70.18%	137.29%	-57.81%	-	-
Horiz. %	79.53%	56.20%	192.40%	170.37%	100.11%	42.19%	100.00%	-
DPS	5.50	4.00	12.00	9.00	5.00	2.00	6.50	-10.54%
YoY %	37.50%	-66.67%	33.33%	80.00%	150.00%	-69.23%	-	-
Horiz. %	84.62%	61.54%	184.62%	138.46%	76.92%	30.77%	100.00%	-
NAPS	2.3225	2.3492	2.2449	2.2451	2.1447	2.0872	2.0089	10.16%
YoY %	-1.14%	4.65%	-0.01%	4.68%	2.75%	3.90%	-	-
Horiz. %	115.61%	116.94%	111.75%	111.76%	106.76%	103.90%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 60,000
RPS	28.27	15.37	64.16	49.45	32.52	15.41	52.70	-34.00%
YoY %	83.93%	-76.04%	29.75%	52.06%	111.03%	-70.76%	-	-
Horiz. %	53.64%	29.17%	121.75%	93.83%	61.71%	29.24%	100.00%	-
EPS	1.64	1.16	3.97	3.51	2.06	0.87	2.06	-14.11%
YoY %	41.38%	-70.78%	13.11%	70.39%	136.78%	-57.77%	-	-
Horiz. %	79.61%	56.31%	192.72%	170.39%	100.00%	42.23%	100.00%	-
DPS	0.61	0.44	1.33	1.00	0.56	0.22	0.72	-10.47%
YoY %	38.64%	-66.92%	33.00%	78.57%	154.55%	-69.44%	-	-
Horiz. %	84.72%	61.11%	184.72%	138.89%	77.78%	30.56%	100.00%	-
NAPS	0.2581	0.261	0.2494	0.2495	0.2383	0.232	0.2232	10.17%
YoY %	-1.11%	4.65%	-0.04%	4.70%	2.72%	3.94%	-	-
Horiz. %	115.64%	116.94%	111.74%	111.78%	106.77%	103.94%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	-
Price	1.61	1.16	1.30	1.13	1.03	0.97	0.83	-
P/RPS	0.63	0.84	0.23	0.25	0.35	0.70	0.17	139.66%
YoY %	-25.00%	265.22%	-8.00%	-28.57%	-50.00%	311.76%	-	-
Horiz. %	370.59%	494.12%	135.29%	147.06%	205.88%	411.76%	100.00%	-
P/EPS	10.91	11.12	3.64	3.57	5.54	12.39	4.47	81.37%
YoY %	-1.89%	205.49%	1.96%	-35.56%	-55.29%	177.18%	-	-
Horiz. %	244.07%	248.77%	81.43%	79.87%	123.94%	277.18%	100.00%	-
EY	9.17	8.99	27.47	27.98	18.04	8.07	22.37	-44.84%
YoY %	2.00%	-67.27%	-1.82%	55.10%	123.54%	-63.92%	-	-
Horiz. %	40.99%	40.19%	122.80%	125.08%	80.64%	36.08%	100.00%	-
DY	3.42	3.45	9.23	7.96	4.85	2.06	7.83	-42.46%
YoY %	-0.87%	-62.62%	15.95%	64.12%	135.44%	-73.69%	-	-
Horiz. %	43.68%	44.06%	117.88%	101.66%	61.94%	26.31%	100.00%	-
P/NAPS	0.69	0.49	0.58	0.50	0.48	0.46	0.41	41.52%
YoY %	40.82%	-15.52%	16.00%	4.17%	4.35%	12.20%	-	-
Horiz. %	168.29%	119.51%	141.46%	121.95%	117.07%	112.20%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	23/08/13	27/05/13	25/02/13	26/11/12	27/08/12	28/05/12	27/02/12	-
Price	1.87	1.55	1.28	1.28	1.30	1.00	0.85	-
P/RPS	0.73	1.12	0.22	0.29	0.44	0.72	0.18	154.52%
YoY %	-34.82%	409.09%	-24.14%	-34.09%	-38.89%	300.00%	-	-
Horiz. %	405.56%	622.22%	122.22%	161.11%	244.44%	400.00%	100.00%	-
P/EPS	12.67	14.86	3.58	4.05	7.00	12.77	4.58	97.18%
YoY %	-14.74%	315.08%	-11.60%	-42.14%	-45.18%	178.82%	-	-
Horiz. %	276.64%	324.45%	78.17%	88.43%	152.84%	278.82%	100.00%	-
EY	7.89	6.73	27.89	24.70	14.29	7.83	21.84	-49.30%
YoY %	17.24%	-75.87%	12.91%	72.85%	82.50%	-64.15%	-	-
Horiz. %	36.13%	30.82%	127.70%	113.10%	65.43%	35.85%	100.00%	-
DY	2.94	2.58	9.38	7.03	3.85	2.00	7.65	-47.17%
YoY %	13.95%	-72.49%	33.43%	82.60%	92.50%	-73.86%	-	-
Horiz. %	38.43%	33.73%	122.61%	91.90%	50.33%	26.14%	100.00%	-
P/NAPS	0.81	0.66	0.57	0.57	0.61	0.48	0.42	54.99%
YoY %	22.73%	15.79%	0.00%	-6.56%	27.08%	14.29%	-	-
Horiz. %	192.86%	157.14%	135.71%	135.71%	145.24%	114.29%	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