[LIIHEN] QoQ Cumulative 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
Cumulative Result
Revenue	199,920	129,099	55,326	260,692	198,828	138,313	66,743	107.65%
YoY %	54.86%	133.34%	-78.78%	31.11%	43.75%	107.23%	-	-
Horiz. %	299.54%	193.43%	82.89%	390.59%	297.90%	207.23%	100.00%	-
PBT	7,984	4,990	2,821	23,224	22,839	18,095	9,684	-12.06%
YoY %	60.00%	76.89%	-87.85%	1.69%	26.22%	86.85%	-	-
Horiz. %	82.45%	51.53%	29.13%	239.82%	235.84%	186.85%	100.00%	-
Tax	-2,631	-1,249	-758	-5,657	-5,606	-4,471	-2,257	10.75%
YoY %	-110.65%	-64.78%	86.60%	-0.91%	-25.39%	-98.09%	-	-
Horiz. %	116.57%	55.34%	33.58%	250.64%	248.38%	198.09%	100.00%	-
NP	5,353	3,741	2,063	17,567	17,233	13,624	7,427	-19.59%
YoY %	43.09%	81.34%	-88.26%	1.94%	26.49%	83.44%	-	-
Horiz. %	72.07%	50.37%	27.78%	236.53%	232.03%	183.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,353	3,741	2,063	17,567	17,233	13,624	7,427	-19.59%
YoY %	43.09%	81.34%	-88.26%	1.94%	26.49%	83.44%	-	-
Horiz. %	72.07%	50.37%	27.78%	236.53%	232.03%	183.44%	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%	24.55%	24.71%	23.31%	-
YoY %	31.64%	-6.85%	10.30%	-0.77%	-0.65%	6.01%	-	-
Horiz. %	141.36%	107.38%	115.27%	104.50%	105.32%	106.01%	100.00%	-
Total Cost	194,567	125,358	53,263	243,125	181,595	124,689	59,316	120.60%
YoY %	55.21%	135.36%	-78.09%	33.88%	45.64%	110.21%	-	-
Horiz. %	328.02%	211.34%	89.80%	409.88%	306.15%	210.21%	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	2,100	1,498	899	5,999	6,000	3,299	2,699	-15.39%
YoY %	40.19%	66.63%	-85.01%	-0.02%	81.87%	22.23%	-	-
Horiz. %	77.81%	55.50%	33.31%	222.27%	222.30%	122.23%	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	4.64%	3.27%	1.79%	15.55%	15.15%	12.01%	6.93%	-
YoY %	41.90%	82.68%	-88.49%	2.64%	26.14%	73.30%	-	-
Horiz. %	66.96%	47.19%	25.83%	224.39%	218.61%	173.30%	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	333.14	215.34	92.30	434.51	331.36	230.56	111.25	107.61%
YoY %	54.70%	133.30%	-78.76%	31.13%	43.72%	107.24%	-	-
Horiz. %	299.45%	193.56%	82.97%	390.57%	297.85%	207.24%	100.00%	-
EPS	8.92	6.24	3.44	29.28	28.72	22.71	12.38	-19.61%
YoY %	42.95%	81.40%	-88.25%	1.95%	26.46%	83.44%	-	-
Horiz. %	72.05%	50.40%	27.79%	236.51%	231.99%	183.44%	100.00%	-
DPS	3.50	2.50	1.50	10.00	10.00	5.50	4.50	-15.41%
YoY %	40.00%	66.67%	-85.00%	0.00%	81.82%	22.22%	-	-
Horiz. %	77.78%	55.56%	33.33%	222.22%	222.22%	122.22%	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	36.95	23.86	10.23	48.19	36.75	25.57	12.34	107.60%
YoY %	54.86%	133.24%	-78.77%	31.13%	43.72%	107.21%	-	-
Horiz. %	299.43%	193.35%	82.90%	390.52%	297.81%	207.21%	100.00%	-
EPS	0.99	0.69	0.38	3.25	3.19	2.52	1.37	-19.45%
YoY %	43.48%	81.58%	-88.31%	1.88%	26.59%	83.94%	-	-
Horiz. %	72.26%	50.36%	27.74%	237.23%	232.85%	183.94%	100.00%	-
DPS	0.39	0.28	0.17	1.11	1.11	0.61	0.50	-15.25%
YoY %	39.29%	64.71%	-84.68%	0.00%	81.97%	22.00%	-	-
Horiz. %	78.00%	56.00%	34.00%	222.00%	222.00%	122.00%	100.00%	-
NAPS	0.2133	0.2112	0.2125	0.2089	0.2102	0.2096	0.1982	5.01%
YoY %	0.99%	-0.61%	1.72%	-0.62%	0.29%	5.75%	-	-
Horiz. %	107.62%	106.56%	107.21%	105.40%	106.05%	105.75%	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	0.22	0.47	1.25	0.26	0.34	0.52	1.09	-65.55%
YoY %	-53.19%	-62.40%	380.77%	-23.53%	-34.62%	-52.29%	-	-
Horiz. %	20.18%	43.12%	114.68%	23.85%	31.19%	47.71%	100.00%	-
P/EPS	8.07	16.35	33.41	3.93	3.93	5.33	9.77	-11.95%
YoY %	-50.64%	-51.06%	750.13%	0.00%	-26.27%	-45.45%	-	-
Horiz. %	82.60%	167.35%	341.97%	40.23%	40.23%	54.55%	100.00%	-
EY	12.39	6.12	2.99	25.46	25.42	18.77	10.23	13.60%
YoY %	102.45%	104.68%	-88.26%	0.16%	35.43%	83.48%	-	-
Horiz. %	121.11%	59.82%	29.23%	248.88%	248.48%	183.48%	100.00%	-
DY	4.86	2.45	1.30	8.70	8.85	4.55	3.72	19.48%
YoY %	98.37%	88.46%	-85.06%	-1.69%	94.51%	22.31%	-	-
Horiz. %	130.65%	65.86%	34.95%	233.87%	237.90%	122.31%	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	0.25	0.38	1.25	0.27	0.37	0.60	1.05	-61.55%
YoY %	-34.21%	-69.60%	362.96%	-27.03%	-38.33%	-42.86%	-	-
Horiz. %	23.81%	36.19%	119.05%	25.71%	35.24%	57.14%	100.00%	-
P/EPS	9.42	12.98	33.41	3.96	4.25	6.12	9.45	-0.21%
YoY %	-27.43%	-61.15%	743.69%	-6.82%	-30.56%	-35.24%	-	-
Horiz. %	99.68%	137.35%	353.54%	41.90%	44.97%	64.76%	100.00%	-
EY	10.62	7.70	2.99	25.24	23.54	16.34	10.58	0.25%
YoY %	37.92%	157.53%	-88.15%	7.22%	44.06%	54.44%	-	-
Horiz. %	100.38%	72.78%	28.26%	238.56%	222.50%	154.44%	100.00%	-
DY	4.17	3.09	1.30	8.62	8.20	3.96	3.85	5.46%
YoY %	34.95%	137.69%	-84.92%	5.12%	107.07%	2.86%	-	-
Horiz. %	108.31%	80.26%	33.77%	223.90%	212.99%	102.86%	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