[LIIHEN] QoQ TTM Result on 30-Sep-2007 [#3]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	157,585	150,485	150,289	142,959	142,351	138,839	137,531	9.50%
YoY %	4.72%	0.13%	5.13%	0.43%	2.53%	0.95%	-	-
Horiz. %	114.58%	109.42%	109.28%	103.95%	103.50%	100.95%	100.00%	-
PBT	414	674	1,242	1,294	980	1,522	1,581	-59.10%
YoY %	-38.58%	-45.73%	-4.02%	32.04%	-35.61%	-3.73%	-	-
Horiz. %	26.19%	42.63%	78.56%	81.85%	61.99%	96.27%	100.00%	-
Tax	276	48	133	121	204	-258	-737	-
YoY %	475.00%	-63.91%	9.92%	-40.69%	179.07%	64.99%	-	-
Horiz. %	-37.45%	-6.51%	-18.05%	-16.42%	-27.68%	35.01%	100.00%	-
NP	690	722	1,375	1,415	1,184	1,264	844	-12.57%
YoY %	-4.43%	-47.49%	-2.83%	19.51%	-6.33%	49.76%	-	-
Horiz. %	81.75%	85.55%	162.91%	167.65%	140.28%	149.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	690	722	1,375	1,415	1,184	1,264	844	-12.57%
YoY %	-4.43%	-47.49%	-2.83%	19.51%	-6.33%	49.76%	-	-
Horiz. %	81.75%	85.55%	162.91%	167.65%	140.28%	149.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-66.67%	-7.12%	-10.71%	-9.35%	-20.82%	16.95%	46.62%	-
YoY %	-836.38%	33.52%	-14.55%	55.09%	-222.83%	-63.64%	-	-
Horiz. %	-143.01%	-15.27%	-22.97%	-20.06%	-44.66%	36.36%	100.00%	-
Total Cost	156,895	149,763	148,914	141,544	141,167	137,575	136,687	9.63%
YoY %	4.76%	0.57%	5.21%	0.27%	2.61%	0.65%	-	-
Horiz. %	114.78%	109.57%	108.95%	103.55%	103.28%	100.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	82,894	84,279	60,202	84,856	83,774	85,152	60,142	23.87%
YoY %	-1.64%	39.99%	-29.05%	1.29%	-1.62%	41.58%	-	-
Horiz. %	137.83%	140.13%	100.10%	141.09%	139.29%	141.58%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	1,795	1,800	1,800	1,800	897	901	901	58.39%
YoY %	-0.28%	0.00%	0.00%	100.67%	-0.44%	0.00%	-	-
Horiz. %	199.22%	199.78%	199.78%	199.78%	99.56%	100.00%	100.00%	-
Div Payout %	260.21%	249.44%	130.98%	127.28%	75.81%	71.36%	106.87%	-
YoY %	4.32%	90.44%	2.91%	67.89%	6.24%	-33.23%	-	-
Horiz. %	243.48%	233.41%	122.56%	119.10%	70.94%	66.77%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	82,894	84,279	60,202	84,856	83,774	85,152	60,142	23.87%
YoY %	-1.64%	39.99%	-29.05%	1.29%	-1.62%	41.58%	-	-
Horiz. %	137.83%	140.13%	100.10%	141.09%	139.29%	141.58%	100.00%	-
NOSH	59,473	60,062	60,202	60,224	59,838	60,392	60,142	-0.74%
YoY %	-0.98%	-0.23%	-0.04%	0.65%	-0.92%	0.42%	-	-
Horiz. %	98.89%	99.87%	100.10%	100.14%	99.49%	100.42%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	0.44%	0.48%	0.91%	0.99%	0.83%	0.91%	0.61%	-
YoY %	-8.33%	-47.25%	-8.08%	19.28%	-8.79%	49.18%	-	-
Horiz. %	72.13%	78.69%	149.18%	162.30%	136.07%	149.18%	100.00%	-
ROE	0.83%	0.86%	2.28%	1.67%	1.41%	1.48%	1.40%	-
YoY %	-3.49%	-62.28%	36.53%	18.44%	-4.73%	5.71%	-	-
Horiz. %	59.29%	61.43%	162.86%	119.29%	100.71%	105.71%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	264.97	250.55	249.64	237.38	237.89	229.90	228.67	10.33%
YoY %	5.76%	0.36%	5.16%	-0.21%	3.48%	0.54%	-	-
Horiz. %	115.87%	109.57%	109.17%	103.81%	104.03%	100.54%	100.00%	-
EPS	1.16	1.20	2.28	2.35	1.98	2.09	1.40	-11.79%
YoY %	-3.33%	-47.37%	-2.98%	18.69%	-5.26%	49.29%	-	-
Horiz. %	82.86%	85.71%	162.86%	167.86%	141.43%	149.29%	100.00%	-
DPS	3.00	3.00	3.00	3.00	1.50	1.50	1.50	58.80%
YoY %	0.00%	0.00%	0.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	200.00%	200.00%	100.00%	100.00%	100.00%	-
NAPS	1.3938	1.4032	1.00	1.409	1.40	1.41	1.00	24.80%
YoY %	-0.67%	40.32%	-29.03%	0.64%	-0.71%	41.00%	-	-
Horiz. %	139.38%	140.32%	100.00%	140.90%	140.00%	141.00%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 60,224
RPS	29.18	27.87	27.83	26.47	26.36	25.71	25.47	9.49%
YoY %	4.70%	0.14%	5.14%	0.42%	2.53%	0.94%	-	-
Horiz. %	114.57%	109.42%	109.27%	103.93%	103.49%	100.94%	100.00%	-
EPS	0.13	0.13	0.25	0.26	0.22	0.23	0.16	-12.93%
YoY %	0.00%	-48.00%	-3.85%	18.18%	-4.35%	43.75%	-	-
Horiz. %	81.25%	81.25%	156.25%	162.50%	137.50%	143.75%	100.00%	-
DPS	0.33	0.33	0.33	0.33	0.17	0.17	0.17	55.67%
YoY %	0.00%	0.00%	0.00%	94.12%	0.00%	0.00%	-	-
Horiz. %	194.12%	194.12%	194.12%	194.12%	100.00%	100.00%	100.00%	-
NAPS	0.1535	0.1561	0.1115	0.1571	0.1551	0.1577	0.1114	23.85%
YoY %	-1.67%	40.00%	-29.03%	1.29%	-1.65%	41.56%	-	-
Horiz. %	137.79%	140.13%	100.09%	141.02%	139.23%	141.56%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	0.51	0.62	0.64	0.76	1.15	0.72	0.58	-
P/RPS	0.19	0.25	0.26	0.32	0.48	0.31	0.25	-16.73%
YoY %	-24.00%	-3.85%	-18.75%	-33.33%	54.84%	24.00%	-	-
Horiz. %	76.00%	100.00%	104.00%	128.00%	192.00%	124.00%	100.00%	-
P/EPS	43.96	51.58	28.02	32.35	58.12	34.40	41.33	4.20%
YoY %	-14.77%	84.08%	-13.38%	-44.34%	68.95%	-16.77%	-	-
Horiz. %	106.36%	124.80%	67.80%	78.27%	140.62%	83.23%	100.00%	-
EY	2.27	1.94	3.57	3.09	1.72	2.91	2.42	-4.17%
YoY %	17.01%	-45.66%	15.53%	79.65%	-40.89%	20.25%	-	-
Horiz. %	93.80%	80.17%	147.52%	127.69%	71.07%	120.25%	100.00%	-
DY	5.88	4.84	4.69	3.95	1.30	2.08	2.59	72.82%
YoY %	21.49%	3.20%	18.73%	203.85%	-37.50%	-19.69%	-	-
Horiz. %	227.03%	186.87%	181.08%	152.51%	50.19%	80.31%	100.00%	-
P/NAPS	0.37	0.44	0.64	0.54	0.82	0.51	0.58	-25.91%
YoY %	-15.91%	-31.25%	18.52%	-34.15%	60.78%	-12.07%	-	-
Horiz. %	63.79%	75.86%	110.34%	93.10%	141.38%	87.93%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	25/08/08	26/05/08	25/02/08	26/11/07	27/08/07	28/05/07	26/02/07	-
Price	0.50	0.58	0.76	0.62	0.98	0.68	0.66	-
P/RPS	0.19	0.23	0.30	0.26	0.41	0.30	0.29	-24.58%
YoY %	-17.39%	-23.33%	15.38%	-36.59%	36.67%	3.45%	-	-
Horiz. %	65.52%	79.31%	103.45%	89.66%	141.38%	103.45%	100.00%	-
P/EPS	43.10	48.25	33.28	26.39	49.53	32.49	47.03	-5.65%
YoY %	-10.67%	44.98%	26.11%	-46.72%	52.45%	-30.92%	-	-
Horiz. %	91.64%	102.59%	70.76%	56.11%	105.32%	69.08%	100.00%	-
EY	2.32	2.07	3.01	3.79	2.02	3.08	2.13	5.86%
YoY %	12.08%	-31.23%	-20.58%	87.62%	-34.42%	44.60%	-	-
Horiz. %	108.92%	97.18%	141.31%	177.93%	94.84%	144.60%	100.00%	-
DY	6.00	5.17	3.95	4.84	1.53	2.21	2.27	91.28%
YoY %	16.05%	30.89%	-18.39%	216.34%	-30.77%	-2.64%	-	-
Horiz. %	264.32%	227.75%	174.01%	213.22%	67.40%	97.36%	100.00%	-
P/NAPS	0.36	0.41	0.76	0.44	0.70	0.48	0.66	-33.26%
YoY %	-12.20%	-46.05%	72.73%	-37.14%	45.83%	-27.27%	-	-
Horiz. %	54.55%	62.12%	115.15%	66.67%	106.06%	72.73%	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