[LIIHEN] QoQ Quarter Result on 31-Mar-2010 [#1]

Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 504.8%
YoY- 187.65%
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 61,863 60,516 71,570 66,743 54,693 56,694 64,433 -2.66%
PBT 385 4,744 8,418 9,684 1,534 7,929 8,742 -87.45%
Tax -51 -1,135 -2,214 -2,257 -306 -2,012 -2,235 -91.89%
NP 334 3,609 6,204 7,427 1,228 5,917 6,507 -86.11%
-
NP to SH 334 3,609 6,204 7,427 1,228 5,917 6,507 -86.11%
-
Tax Rate 13.25% 23.92% 26.30% 23.31% 19.95% 25.38% 25.57% -
Total Cost 61,529 56,907 65,366 59,316 53,465 50,777 57,926 4.09%
-
Net Worth 59,905 113,641 113,424 107,217 59,945 104,945 96,477 -27.15%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,497 1,798 3,299 2,699 2,697 2,700 2,398 -26.89%
Div Payout % 448.40% 49.83% 53.19% 36.35% 219.67% 45.64% 36.87% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 59,905 113,641 113,424 107,217 59,945 104,945 96,477 -27.15%
NOSH 59,905 59,950 59,999 59,991 59,945 60,010 59,972 -0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.54% 5.96% 8.67% 11.13% 2.25% 10.44% 10.10% -
ROE 0.56% 3.18% 5.47% 6.93% 2.05% 5.64% 6.74% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 103.27 100.94 119.28 111.25 91.24 94.47 107.44 -2.59%
EPS 0.56 6.02 10.34 12.38 2.05 9.86 10.85 -86.06%
DPS 2.50 3.00 5.50 4.50 4.50 4.50 4.00 -26.83%
NAPS 1.00 1.8956 1.8904 1.7872 1.00 1.7488 1.6087 -27.10%
Adjusted Per Share Value based on latest NOSH - 59,991
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.43 11.19 13.23 12.34 10.11 10.48 11.91 -2.69%
EPS 0.06 0.67 1.15 1.37 0.23 1.09 1.20 -86.35%
DPS 0.28 0.33 0.61 0.50 0.50 0.50 0.44 -25.95%
NAPS 0.1107 0.2101 0.2097 0.1982 0.1108 0.194 0.1783 -27.15%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.15 1.13 1.21 1.21 0.96 0.81 0.55 -
P/RPS 1.11 1.12 1.01 1.09 1.05 0.86 0.51 67.70%
P/EPS 206.26 18.77 11.70 9.77 46.86 8.22 5.07 1074.91%
EY 0.48 5.33 8.55 10.23 2.13 12.17 19.73 -91.54%
DY 2.17 2.65 4.55 3.72 4.69 5.56 7.27 -55.23%
P/NAPS 1.15 0.60 0.64 0.68 0.96 0.46 0.34 124.82%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 24/11/10 23/08/10 24/05/10 24/02/10 23/11/09 21/08/09 -
Price 1.16 1.22 1.39 1.17 1.44 0.92 0.59 -
P/RPS 1.12 1.21 1.17 1.05 1.58 0.97 0.55 60.45%
P/EPS 208.06 20.27 13.44 9.45 70.29 9.33 5.44 1027.65%
EY 0.48 4.93 7.44 10.58 1.42 10.72 18.39 -91.14%
DY 2.16 2.46 3.96 3.85 3.13 4.89 6.78 -53.25%
P/NAPS 1.16 0.64 0.74 0.65 1.44 0.53 0.37 113.76%

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

Post a Comment