[LIIHEN] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Cumulative Result
Revenue	250,357	112,082	397,928	294,950	193,204	95,347	315,876	-14.39%
YoY %	123.37%	-71.83%	34.91%	52.66%	102.63%	-69.82%	-	-
Horiz. %	79.26%	35.48%	125.98%	93.38%	61.16%	30.18%	100.00%	-
PBT	31,327	13,870	35,767	27,145	19,518	10,795	24,516	17.80%
YoY %	125.86%	-61.22%	31.76%	39.08%	80.81%	-55.97%	-	-
Horiz. %	127.78%	56.58%	145.89%	110.72%	79.61%	44.03%	100.00%	-
Tax	-7,922	-3,126	-7,565	-6,671	-4,811	-2,539	-6,756	11.23%
YoY %	-153.42%	58.68%	-13.40%	-38.66%	-89.48%	62.42%	-	-
Horiz. %	117.26%	46.27%	111.97%	98.74%	71.21%	37.58%	100.00%	-
NP	23,405	10,744	28,202	20,474	14,707	8,256	17,760	20.26%
YoY %	117.84%	-61.90%	37.75%	39.21%	78.14%	-53.51%	-	-
Horiz. %	131.78%	60.50%	158.80%	115.28%	82.81%	46.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,405	10,744	28,202	20,474	14,707	8,256	17,760	20.26%
YoY %	117.84%	-61.90%	37.75%	39.21%	78.14%	-53.51%	-	-
Horiz. %	131.78%	60.50%	158.80%	115.28%	82.81%	46.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.29%	22.54%	21.15%	24.58%	24.65%	23.52%	27.56%	-
YoY %	12.20%	6.57%	-13.95%	-0.28%	4.80%	-14.66%	-	-
Horiz. %	91.76%	81.79%	76.74%	89.19%	89.44%	85.34%	100.00%	-
Total Cost	226,952	101,338	369,726	274,476	178,497	87,091	298,116	-16.66%
YoY %	123.96%	-72.59%	34.70%	53.77%	104.95%	-70.79%	-	-
Horiz. %	76.13%	33.99%	124.02%	92.07%	59.88%	29.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	205,956	199,295	190,692	157,596	153,930	151,974	145,493	26.15%
YoY %	3.34%	4.51%	21.00%	2.38%	1.29%	4.45%	-	-
Horiz. %	141.56%	136.98%	131.07%	108.32%	105.80%	104.45%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	7,800	3,600	8,700	6,600	4,500	2,400	6,898	8.56%
YoY %	116.67%	-58.62%	31.82%	46.67%	87.50%	-65.21%	-	-
Horiz. %	113.08%	52.19%	126.12%	95.68%	65.24%	34.79%	100.00%	-
Div Payout %	33.33%	33.51%	30.85%	32.24%	30.60%	29.07%	38.84%	-
YoY %	-0.54%	8.62%	-4.31%	5.36%	5.26%	-25.15%	-	-
Horiz. %	85.81%	86.28%	79.43%	83.01%	78.78%	74.85%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	205,956	199,295	190,692	157,596	153,930	151,974	145,493	26.15%
YoY %	3.34%	4.51%	21.00%	2.38%	1.29%	4.45%	-	-
Horiz. %	141.56%	136.98%	131.07%	108.32%	105.80%	104.45%	100.00%	-
NOSH	60,000	60,000	60,000	60,000	60,000	60,000	59,989	0.01%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.02%	-	-
Horiz. %	100.02%	100.02%	100.02%	100.02%	100.02%	100.02%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	9.35%	9.59%	7.09%	6.94%	7.61%	8.66%	5.62%	-
YoY %	-2.50%	35.26%	2.16%	-8.80%	-12.12%	54.09%	-	-
Horiz. %	166.37%	170.64%	126.16%	123.49%	135.41%	154.09%	100.00%	-
ROE	11.36%	5.39%	14.79%	12.99%	9.55%	5.43%	12.21%	-
YoY %	110.76%	-63.56%	13.86%	36.02%	75.87%	-55.53%	-	-
Horiz. %	93.04%	44.14%	121.13%	106.39%	78.21%	44.47%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	417.26	186.80	663.21	491.58	322.01	158.91	526.55	-14.40%
YoY %	123.37%	-71.83%	34.91%	52.66%	102.64%	-69.82%	-	-
Horiz. %	79.24%	35.48%	125.95%	93.36%	61.15%	30.18%	100.00%	-
EPS	39.01	17.91	47.00	34.12	24.51	13.76	29.54	20.42%
YoY %	117.81%	-61.89%	37.75%	39.21%	78.13%	-53.42%	-	-
Horiz. %	132.06%	60.63%	159.11%	115.50%	82.97%	46.58%	100.00%	-
DPS	13.00	6.00	14.50	11.00	7.50	4.00	11.50	8.54%
YoY %	116.67%	-58.62%	31.82%	46.67%	87.50%	-65.22%	-	-
Horiz. %	113.04%	52.17%	126.09%	95.65%	65.22%	34.78%	100.00%	-
NAPS	3.4326	3.3216	3.1782	2.6266	2.5655	2.5329	2.4253	26.13%
YoY %	3.34%	4.51%	21.00%	2.38%	1.29%	4.44%	-	-
Horiz. %	141.53%	136.96%	131.04%	108.30%	105.78%	104.44%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 60,000
RPS	46.36	20.76	73.69	54.62	35.78	17.66	58.50	-14.40%
YoY %	123.31%	-71.83%	34.91%	52.66%	102.60%	-69.81%	-	-
Horiz. %	79.25%	35.49%	125.97%	93.37%	61.16%	30.19%	100.00%	-
EPS	4.33	1.99	5.22	3.79	2.72	1.53	3.29	20.15%
YoY %	117.59%	-61.88%	37.73%	39.34%	77.78%	-53.50%	-	-
Horiz. %	131.61%	60.49%	158.66%	115.20%	82.67%	46.50%	100.00%	-
DPS	1.44	0.67	1.61	1.22	0.83	0.44	1.28	8.19%
YoY %	114.93%	-58.39%	31.97%	46.99%	88.64%	-65.62%	-	-
Horiz. %	112.50%	52.34%	125.78%	95.31%	64.84%	34.38%	100.00%	-
NAPS	0.3814	0.3691	0.3531	0.2918	0.2851	0.2814	0.2694	26.16%
YoY %	3.33%	4.53%	21.01%	2.35%	1.31%	4.45%	-	-
Horiz. %	141.57%	137.01%	131.07%	108.31%	105.83%	104.45%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	4.73	4.14	2.80	2.55	2.49	1.78	1.61	-
P/RPS	1.13	2.22	0.42	0.52	0.77	1.12	0.31	137.41%
YoY %	-49.10%	428.57%	-19.23%	-32.47%	-31.25%	261.29%	-	-
Horiz. %	364.52%	716.13%	135.48%	167.74%	248.39%	361.29%	100.00%	-
P/EPS	12.13	23.12	5.96	7.47	10.16	12.94	5.44	70.92%
YoY %	-47.53%	287.92%	-20.21%	-26.48%	-21.48%	137.87%	-	-
Horiz. %	222.98%	425.00%	109.56%	137.32%	186.76%	237.87%	100.00%	-
EY	8.25	4.33	16.79	13.38	9.84	7.73	18.39	-41.48%
YoY %	90.53%	-74.21%	25.49%	35.98%	27.30%	-57.97%	-	-
Horiz. %	44.86%	23.55%	91.30%	72.76%	53.51%	42.03%	100.00%	-
DY	2.75	1.45	5.18	4.31	3.01	2.25	7.14	-47.15%
YoY %	89.66%	-72.01%	20.19%	43.19%	33.78%	-68.49%	-	-
Horiz. %	38.52%	20.31%	72.55%	60.36%	42.16%	31.51%	100.00%	-
P/NAPS	1.38	1.25	0.88	0.97	0.97	0.70	0.66	63.73%
YoY %	10.40%	42.05%	-9.28%	0.00%	38.57%	6.06%	-	-
Horiz. %	209.09%	189.39%	133.33%	146.97%	146.97%	106.06%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	24/08/15	25/05/15	26/02/15	21/11/14	25/08/14	26/05/14	24/02/14	-
Price	5.75	4.09	3.78	2.87	2.64	1.91	1.88	-
P/RPS	1.38	2.19	0.57	0.58	0.82	1.20	0.36	145.53%
YoY %	-36.99%	284.21%	-1.72%	-29.27%	-31.67%	233.33%	-	-
Horiz. %	383.33%	608.33%	158.33%	161.11%	227.78%	333.33%	100.00%	-
P/EPS	14.74	22.84	8.04	8.41	10.77	13.88	6.35	75.58%
YoY %	-35.46%	184.08%	-4.40%	-21.91%	-22.41%	118.58%	-	-
Horiz. %	232.13%	359.69%	126.61%	132.44%	169.61%	218.58%	100.00%	-
EY	6.78	4.38	12.43	11.89	9.28	7.20	15.75	-43.07%
YoY %	54.79%	-64.76%	4.54%	28.13%	28.89%	-54.29%	-	-
Horiz. %	43.05%	27.81%	78.92%	75.49%	58.92%	45.71%	100.00%	-
DY	2.26	1.47	3.84	3.83	2.84	2.09	6.12	-48.62%
YoY %	53.74%	-61.72%	0.26%	34.86%	35.89%	-65.85%	-	-
Horiz. %	36.93%	24.02%	62.75%	62.58%	46.41%	34.15%	100.00%	-
P/NAPS	1.68	1.23	1.19	1.09	1.03	0.75	0.78	67.01%
YoY %	36.59%	3.36%	9.17%	5.83%	37.33%	-3.85%	-	-
Horiz. %	215.38%	157.69%	152.56%	139.74%	132.05%	96.15%	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