[LIIHEN] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Cumulative Result
Revenue	91,756	67,712	41,216	18,168	85,421	63,468	41,332	69.76%
YoY %	35.51%	64.29%	126.86%	-78.73%	34.59%	53.56%	-	-
Horiz. %	222.00%	163.82%	99.72%	43.96%	206.67%	153.56%	100.00%	-
PBT	3,603	2,560	1,035	-462	969	1,420	1,192	108.35%
YoY %	40.74%	147.34%	324.03%	-147.68%	-31.76%	19.13%	-	-
Horiz. %	302.27%	214.77%	86.83%	-38.76%	81.29%	119.13%	100.00%	-
Tax	-709	-449	-187	327	232	-617	-684	2.41%
YoY %	-57.91%	-140.11%	-157.19%	40.95%	137.60%	9.80%	-	-
Horiz. %	103.65%	65.64%	27.34%	-47.81%	-33.92%	90.20%	100.00%	-
NP	2,894	2,111	848	-135	1,201	803	508	217.29%
YoY %	37.09%	148.94%	728.15%	-111.24%	49.56%	58.07%	-	-
Horiz. %	569.69%	415.55%	166.93%	-26.57%	236.42%	158.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,894	2,111	848	-135	1,201	803	508	217.29%
YoY %	37.09%	148.94%	728.15%	-111.24%	49.56%	58.07%	-	-
Horiz. %	569.69%	415.55%	166.93%	-26.57%	236.42%	158.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.68%	17.54%	18.07%	-	-23.94%	43.45%	57.38%	-
YoY %	12.20%	-2.93%	0.00%	-	-155.10%	-24.28%	-	-
Horiz. %	34.30%	30.57%	31.49%	-	-41.72%	75.72%	100.00%	-
Total Cost	88,862	65,601	40,368	18,303	84,220	62,665	40,824	67.56%
YoY %	35.46%	62.51%	120.55%	-78.27%	34.40%	53.50%	-	-
Horiz. %	217.67%	160.69%	98.88%	44.83%	206.30%	153.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	84,567	81,561	80,590	78,065	80,449	76,704	76,253	7.10%
YoY %	3.69%	1.20%	3.23%	-2.96%	4.88%	0.59%	-	-
Horiz. %	110.90%	106.96%	105.69%	102.38%	105.50%	100.59%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	1,199	1,199	1,202	-	900	898	896	21.32%
YoY %	0.00%	-0.25%	0.00%	-	0.22%	0.22%	-	-
Horiz. %	133.82%	133.82%	134.15%	-	100.45%	100.22%	100.00%	-
Div Payout %	41.45%	56.82%	141.84%	-	74.98%	111.94%	176.47%	-
YoY %	-27.05%	-59.94%	0.00%	-	-33.02%	-36.57%	-	-
Horiz. %	23.49%	32.20%	80.38%	-	42.49%	63.43%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	84,567	81,561	80,590	78,065	80,449	76,704	76,253	7.10%
YoY %	3.69%	1.20%	3.23%	-2.96%	4.88%	0.59%	-	-
Horiz. %	110.90%	106.96%	105.69%	102.38%	105.50%	100.59%	100.00%	-
NOSH	59,977	59,971	60,141	58,695	60,036	59,925	59,764	0.23%
YoY %	0.01%	-0.28%	2.46%	-2.23%	0.19%	0.27%	-	-
Horiz. %	100.36%	100.35%	100.63%	98.21%	100.46%	100.27%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	3.15%	3.12%	2.06%	-0.74%	1.41%	1.27%	1.23%	-
YoY %	0.96%	51.46%	378.38%	-152.48%	11.02%	3.25%	-	-
Horiz. %	256.10%	253.66%	167.48%	-60.16%	114.63%	103.25%	100.00%	-
ROE	3.42%	2.59%	1.05%	-0.17%	1.49%	1.05%	0.67%	-
YoY %	32.05%	146.67%	717.65%	-111.41%	41.90%	56.72%	-	-
Horiz. %	510.45%	386.57%	156.72%	-25.37%	222.39%	156.72%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	152.98	112.91	68.53	30.95	142.28	105.91	69.16	69.35%
YoY %	35.49%	64.76%	121.42%	-78.25%	34.34%	53.14%	-	-
Horiz. %	221.20%	163.26%	99.09%	44.75%	205.73%	153.14%	100.00%	-
EPS	4.82	3.52	1.41	-0.23	2.00	1.34	0.85	216.32%
YoY %	36.93%	149.65%	713.04%	-111.50%	49.25%	57.65%	-	-
Horiz. %	567.06%	414.12%	165.88%	-27.06%	235.29%	157.65%	100.00%	-
DPS	2.00	2.00	2.00	0.00	1.50	1.50	1.50	21.03%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.33%	133.33%	133.33%	0.00%	100.00%	100.00%	100.00%	-
NAPS	1.41	1.36	1.34	1.33	1.34	1.28	1.2759	6.85%
YoY %	3.68%	1.49%	0.75%	-0.75%	4.69%	0.32%	-	-
Horiz. %	110.51%	106.59%	105.02%	104.24%	105.02%	100.32%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 58,695
RPS	16.96	12.52	7.62	3.36	15.79	11.73	7.64	69.76%
YoY %	35.46%	64.30%	126.79%	-78.72%	34.61%	53.53%	-	-
Horiz. %	221.99%	163.87%	99.74%	43.98%	206.68%	153.53%	100.00%	-
EPS	0.53	0.39	0.16	-0.02	0.22	0.15	0.09	224.35%
YoY %	35.90%	143.75%	900.00%	-109.09%	46.67%	66.67%	-	-
Horiz. %	588.89%	433.33%	177.78%	-22.22%	244.44%	166.67%	100.00%	-
DPS	0.22	0.22	0.22	0.00	0.17	0.17	0.17	18.66%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	129.41%	129.41%	129.41%	0.00%	100.00%	100.00%	100.00%	-
NAPS	0.1563	0.1508	0.149	0.1443	0.1487	0.1418	0.1409	7.12%
YoY %	3.65%	1.21%	3.26%	-2.96%	4.87%	0.64%	-	-
Horiz. %	110.93%	107.03%	105.75%	102.41%	105.54%	100.64%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	2.23	5.25	1.88	1.20	0.95	0.93	0.91	-
P/RPS	1.46	4.65	2.74	3.88	0.67	0.88	1.32	6.91%
YoY %	-68.60%	69.71%	-29.38%	479.10%	-23.86%	-33.33%	-	-
Horiz. %	110.61%	352.27%	207.58%	293.94%	50.76%	66.67%	100.00%	-
P/EPS	46.22	149.15	133.33	-521.74	47.49	69.40	107.06	-42.73%
YoY %	-69.01%	11.87%	125.55%	-1,198.63%	-31.57%	-35.18%	-	-
Horiz. %	43.17%	139.31%	124.54%	-487.33%	44.36%	64.82%	100.00%	-
EY	2.16	0.67	0.75	-0.19	2.11	1.44	0.93	74.93%
YoY %	222.39%	-10.67%	494.74%	-109.00%	46.53%	54.84%	-	-
Horiz. %	232.26%	72.04%	80.65%	-20.43%	226.88%	154.84%	100.00%	-
DY	0.90	0.38	1.06	0.00	1.58	1.61	1.65	-33.11%
YoY %	136.84%	-64.15%	0.00%	0.00%	-1.86%	-2.42%	-	-
Horiz. %	54.55%	23.03%	64.24%	0.00%	95.76%	97.58%	100.00%	-
P/NAPS	1.58	3.86	1.40	0.90	0.71	0.73	0.71	70.03%
YoY %	-59.07%	175.71%	55.56%	26.76%	-2.74%	2.82%	-	-
Horiz. %	222.54%	543.66%	197.18%	126.76%	100.00%	102.82%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	28/02/05	22/11/04	23/08/04	28/05/04	25/02/04	28/11/03	25/08/03	-
Price	1.39	1.65	3.14	1.65	1.04	1.02	1.16	-
P/RPS	0.91	1.46	4.58	5.33	0.73	0.96	1.68	-33.42%
YoY %	-37.67%	-68.12%	-14.07%	630.14%	-23.96%	-42.86%	-	-
Horiz. %	54.17%	86.90%	272.62%	317.26%	43.45%	57.14%	100.00%	-
P/EPS	28.81	46.88	222.70	-717.39	51.99	76.12	136.47	-64.37%
YoY %	-38.55%	-78.95%	131.04%	-1,479.86%	-31.70%	-44.22%	-	-
Horiz. %	21.11%	34.35%	163.19%	-525.68%	38.10%	55.78%	100.00%	-
EY	3.47	2.13	0.45	-0.14	1.92	1.31	0.73	181.37%
YoY %	62.91%	373.33%	421.43%	-107.29%	46.56%	79.45%	-	-
Horiz. %	475.34%	291.78%	61.64%	-19.18%	263.01%	179.45%	100.00%	-
DY	1.44	1.21	0.64	0.00	1.44	1.47	1.29	7.57%
YoY %	19.01%	89.06%	0.00%	0.00%	-2.04%	13.95%	-	-
Horiz. %	111.63%	93.80%	49.61%	0.00%	111.63%	113.95%	100.00%	-
P/NAPS	0.99	1.21	2.34	1.24	0.78	0.80	0.91	5.75%
YoY %	-18.18%	-48.29%	88.71%	58.97%	-2.50%	-12.09%	-	-
Horiz. %	108.79%	132.97%	257.14%	136.26%	85.71%	87.91%	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