[LIIHEN] QoQ Quarter Result on 31-Mar-2016 [#1]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Quarter Result
Revenue	168,506	145,050	144,510	165,394	152,216	144,249	138,275	14.02%
YoY %	16.17%	0.37%	-12.63%	8.66%	5.52%	4.32%	-	-
Horiz. %	121.86%	104.90%	104.51%	119.61%	110.08%	104.32%	100.00%	-
PBT	22,216	21,221	22,248	27,787	21,734	18,923	17,456	17.35%
YoY %	4.69%	-4.62%	-19.93%	27.85%	14.85%	8.40%	-	-
Horiz. %	127.27%	121.57%	127.45%	159.18%	124.51%	108.40%	100.00%	-
Tax	-3,409	-5,043	-5,229	-6,763	-3,421	-3,461	-4,795	-20.26%
YoY %	32.40%	3.56%	22.68%	-97.69%	1.16%	27.82%	-	-
Horiz. %	71.09%	105.17%	109.05%	141.04%	71.35%	72.18%	100.00%	-
NP	18,807	16,178	17,019	21,024	18,313	15,462	12,661	30.03%
YoY %	16.25%	-4.94%	-19.05%	14.80%	18.44%	22.12%	-	-
Horiz. %	148.54%	127.78%	134.42%	166.05%	144.64%	122.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,951	16,178	17,019	21,024	18,313	15,462	12,661	30.69%
YoY %	17.14%	-4.94%	-19.05%	14.80%	18.44%	22.12%	-	-
Horiz. %	149.68%	127.78%	134.42%	166.05%	144.64%	122.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.34%	23.76%	23.50%	24.34%	15.74%	18.29%	27.47%	-
YoY %	-35.44%	1.11%	-3.45%	54.64%	-13.94%	-33.42%	-	-
Horiz. %	55.84%	86.49%	85.55%	88.61%	57.30%	66.58%	100.00%	-
Total Cost	149,699	128,872	127,491	144,370	133,903	128,787	125,614	12.34%
YoY %	16.16%	1.08%	-11.69%	7.82%	3.97%	2.53%	-	-
Horiz. %	119.17%	102.59%	101.49%	114.93%	106.60%	102.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	264,131	251,981	242,982	240,300	229,842	217,223	205,956	17.95%
YoY %	4.82%	3.70%	1.12%	4.55%	5.81%	5.47%	-	-
Horiz. %	128.25%	122.35%	117.98%	116.68%	111.60%	105.47%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	18,000	7,200	7,200	7,200	10,800	5,400	4,200	162.68%
YoY %	150.00%	0.00%	0.00%	-33.33%	100.00%	28.57%	-	-
Horiz. %	428.57%	171.43%	171.43%	171.43%	257.14%	128.57%	100.00%	-
Div Payout %	94.98%	44.50%	42.31%	34.25%	58.97%	34.92%	33.17%	-
YoY %	113.44%	5.18%	23.53%	-41.92%	68.87%	5.28%	-	-
Horiz. %	286.34%	134.16%	127.56%	103.26%	177.78%	105.28%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	264,131	251,981	242,982	240,300	229,842	217,223	205,956	17.95%
YoY %	4.82%	3.70%	1.12%	4.55%	5.81%	5.47%	-	-
Horiz. %	128.25%	122.35%	117.98%	116.68%	111.60%	105.47%	100.00%	-
NOSH	180,000	180,000	180,000	180,000	180,000	60,000	60,000	107.31%
YoY %	0.00%	0.00%	0.00%	0.00%	200.00%	0.00%	-	-
Horiz. %	300.00%	300.00%	300.00%	300.00%	300.00%	100.00%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	11.16%	11.15%	11.78%	12.71%	12.03%	10.72%	9.16%	-
YoY %	0.09%	-5.35%	-7.32%	5.65%	12.22%	17.03%	-	-
Horiz. %	121.83%	121.72%	128.60%	138.76%	131.33%	117.03%	100.00%	-
ROE	7.17%	6.42%	7.00%	8.75%	7.97%	7.12%	6.15%	-
YoY %	11.68%	-8.29%	-20.00%	9.79%	11.94%	15.77%	-	-
Horiz. %	116.59%	104.39%	113.82%	142.28%	129.59%	115.77%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	93.61	80.58	80.28	91.89	84.56	80.14	230.46	-45.00%
YoY %	16.17%	0.37%	-12.63%	8.67%	5.52%	-65.23%	-	-
Horiz. %	40.62%	34.96%	34.83%	39.87%	36.69%	34.77%	100.00%	-
EPS	10.53	8.99	9.46	11.68	10.17	8.59	21.10	-36.95%
YoY %	17.13%	-4.97%	-19.01%	14.85%	18.39%	-59.29%	-	-
Horiz. %	49.91%	42.61%	44.83%	55.36%	48.20%	40.71%	100.00%	-
DPS	10.00	4.00	4.00	4.00	6.00	3.00	7.00	26.70%
YoY %	150.00%	0.00%	0.00%	-33.33%	100.00%	-57.14%	-	-
Horiz. %	142.86%	57.14%	57.14%	57.14%	85.71%	42.86%	100.00%	-
NAPS	1.4674	1.3999	1.3499	1.335	1.2769	1.2068	3.4326	-43.10%
YoY %	4.82%	3.70%	1.12%	4.55%	5.81%	-64.84%	-	-
Horiz. %	42.75%	40.78%	39.33%	38.89%	37.20%	35.16%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 180,000
RPS	31.15	26.81	26.71	30.57	28.14	26.66	25.56	14.02%
YoY %	16.19%	0.37%	-12.63%	8.64%	5.55%	4.30%	-	-
Horiz. %	121.87%	104.89%	104.50%	119.60%	110.09%	104.30%	100.00%	-
EPS	3.50	2.99	3.15	3.89	3.38	2.86	2.34	30.62%
YoY %	17.06%	-5.08%	-19.02%	15.09%	18.18%	22.22%	-	-
Horiz. %	149.57%	127.78%	134.62%	166.24%	144.44%	122.22%	100.00%	-
DPS	3.33	1.33	1.33	1.33	2.00	1.00	0.78	162.01%
YoY %	150.38%	0.00%	0.00%	-33.50%	100.00%	28.21%	-	-
Horiz. %	426.92%	170.51%	170.51%	170.51%	256.41%	128.21%	100.00%	-
NAPS	0.4882	0.4658	0.4491	0.4442	0.4248	0.4015	0.3807	17.94%
YoY %	4.81%	3.72%	1.10%	4.57%	5.80%	5.46%	-	-
Horiz. %	128.24%	122.35%	117.97%	116.68%	111.58%	105.46%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	3.19	3.10	3.08	2.07	2.66	7.15	4.73	-
P/RPS	3.41	3.85	3.84	2.25	3.15	8.92	2.05	40.17%
YoY %	-11.43%	0.26%	70.67%	-28.57%	-64.69%	335.12%	-	-
Horiz. %	166.34%	187.80%	187.32%	109.76%	153.66%	435.12%	100.00%	-
P/EPS	30.30	34.49	32.58	17.72	26.15	83.24	22.42	22.12%
YoY %	-12.15%	5.86%	83.86%	-32.24%	-68.58%	271.28%	-	-
Horiz. %	135.15%	153.84%	145.32%	79.04%	116.64%	371.28%	100.00%	-
EY	3.30	2.90	3.07	5.64	3.82	1.20	4.46	-18.11%
YoY %	13.79%	-5.54%	-45.57%	47.64%	218.33%	-73.09%	-	-
Horiz. %	73.99%	65.02%	68.83%	126.46%	85.65%	26.91%	100.00%	-
DY	3.13	1.29	1.30	1.93	2.26	0.42	1.48	64.38%
YoY %	142.64%	-0.77%	-32.64%	-14.60%	438.10%	-71.62%	-	-
Horiz. %	211.49%	87.16%	87.84%	130.41%	152.70%	28.38%	100.00%	-
P/NAPS	2.17	2.21	2.28	1.55	2.08	5.92	1.38	35.03%
YoY %	-1.81%	-3.07%	47.10%	-25.48%	-64.86%	328.99%	-	-
Horiz. %	157.25%	160.14%	165.22%	112.32%	150.72%	428.99%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	22/02/17	25/11/16	19/08/16	20/05/16	24/02/16	20/11/15	24/08/15	-
Price	3.52	3.18	3.38	2.51	2.59	2.87	5.75	-
P/RPS	3.76	3.95	4.21	2.73	3.06	3.58	2.50	31.10%
YoY %	-4.81%	-6.18%	54.21%	-10.78%	-14.53%	43.20%	-	-
Horiz. %	150.40%	158.00%	168.40%	109.20%	122.40%	143.20%	100.00%	-
P/EPS	33.43	35.38	35.75	21.49	25.46	33.41	27.25	14.52%
YoY %	-5.51%	-1.03%	66.36%	-15.59%	-23.80%	22.61%	-	-
Horiz. %	122.68%	129.83%	131.19%	78.86%	93.43%	122.61%	100.00%	-
EY	2.99	2.83	2.80	4.65	3.93	2.99	3.67	-12.71%
YoY %	5.65%	1.07%	-39.78%	18.32%	31.44%	-18.53%	-	-
Horiz. %	81.47%	77.11%	76.29%	126.70%	107.08%	81.47%	100.00%	-
DY	2.84	1.26	1.18	1.59	2.32	1.05	1.22	75.19%
YoY %	125.40%	6.78%	-25.79%	-31.47%	120.95%	-13.93%	-	-
Horiz. %	232.79%	103.28%	96.72%	130.33%	190.16%	86.07%	100.00%	-
P/NAPS	2.40	2.27	2.50	1.88	2.03	2.38	1.68	26.70%
YoY %	5.73%	-9.20%	32.98%	-7.39%	-14.71%	41.67%	-	-
Horiz. %	142.86%	135.12%	148.81%	111.90%	120.83%	141.67%	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