[LIIHEN] QoQ TTM Result on 30-Sep-2009 [#3]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	249,700	242,563	218,850	204,824	203,083	184,887	173,180	27.71%
YoY %	2.94%	10.84%	6.85%	0.86%	9.84%	6.76%	-	-
Horiz. %	144.19%	140.06%	126.37%	118.27%	117.27%	106.76%	100.00%	-
PBT	27,565	27,889	21,079	23,647	18,877	10,261	6,247	169.75%
YoY %	-1.16%	32.31%	-10.86%	25.27%	83.97%	64.25%	-	-
Horiz. %	441.25%	446.44%	337.43%	378.53%	302.18%	164.25%	100.00%	-
Tax	-6,789	-6,810	-4,845	-5,002	-3,704	-1,256	-785	322.99%
YoY %	0.31%	-40.56%	3.14%	-35.04%	-194.90%	-60.00%	-	-
Horiz. %	864.84%	867.52%	617.20%	637.20%	471.85%	160.00%	100.00%	-
NP	20,776	21,079	16,234	18,645	15,173	9,005	5,462	144.26%
YoY %	-1.44%	29.84%	-12.93%	22.88%	68.50%	64.87%	-	-
Horiz. %	380.37%	385.92%	297.22%	341.36%	277.79%	164.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,776	21,079	16,234	18,645	15,173	9,005	5,462	144.26%
YoY %	-1.44%	29.84%	-12.93%	22.88%	68.50%	64.87%	-	-
Horiz. %	380.37%	385.92%	297.22%	341.36%	277.79%	164.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.63%	24.42%	22.98%	21.15%	19.62%	12.24%	12.57%	-
YoY %	0.86%	6.27%	8.65%	7.80%	60.29%	-2.63%	-	-
Horiz. %	195.94%	194.27%	182.82%	168.26%	156.09%	97.37%	100.00%	-
Total Cost	228,924	221,484	202,616	186,179	187,910	175,882	167,718	23.11%
YoY %	3.36%	9.31%	8.83%	-0.92%	6.84%	4.87%	-	-
Horiz. %	136.49%	132.06%	120.81%	111.01%	112.04%	104.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,424	107,217	59,945	104,945	96,477	92,411	59,948	53.15%
YoY %	5.79%	78.86%	-42.88%	8.78%	4.40%	54.15%	-	-
Horiz. %	189.20%	178.85%	99.99%	175.06%	160.93%	154.15%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	5,997	6,596	5,096	2,398	2,398	892	892	257.46%
YoY %	-9.08%	29.43%	112.51%	0.00%	168.83%	0.00%	-	-
Horiz. %	672.31%	739.46%	571.30%	268.83%	268.83%	100.00%	100.00%	-
Div Payout %	28.87%	31.29%	31.39%	12.87%	15.81%	9.91%	16.33%	-
YoY %	-7.73%	-0.32%	143.90%	-18.60%	59.54%	-39.31%	-	-
Horiz. %	176.79%	191.61%	192.22%	78.81%	96.82%	60.69%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	113,424	107,217	59,945	104,945	96,477	92,411	59,948	53.15%
YoY %	5.79%	78.86%	-42.88%	8.78%	4.40%	54.15%	-	-
Horiz. %	189.20%	178.85%	99.99%	175.06%	160.93%	154.15%	100.00%	-
NOSH	59,999	59,991	59,945	60,010	59,972	60,046	59,948	0.05%
YoY %	0.01%	0.08%	-0.11%	0.06%	-0.12%	0.16%	-	-
Horiz. %	100.09%	100.07%	99.99%	100.10%	100.04%	100.16%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	8.32%	8.69%	7.42%	9.10%	7.47%	4.87%	3.15%	-
YoY %	-4.26%	17.12%	-18.46%	21.82%	53.39%	54.60%	-	-
Horiz. %	264.13%	275.87%	235.56%	288.89%	237.14%	154.60%	100.00%	-
ROE	18.32%	19.66%	27.08%	17.77%	15.73%	9.74%	9.11%	-
YoY %	-6.82%	-27.40%	52.39%	12.97%	61.50%	6.92%	-	-
Horiz. %	201.10%	215.81%	297.26%	195.06%	172.67%	106.92%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	416.17	404.33	365.08	341.32	338.63	307.91	288.88	27.64%
YoY %	2.93%	10.75%	6.96%	0.79%	9.98%	6.59%	-	-
Horiz. %	144.06%	139.96%	126.38%	118.15%	117.22%	106.59%	100.00%	-
EPS	34.63	35.14	27.08	31.07	25.30	15.00	9.11	144.16%
YoY %	-1.45%	29.76%	-12.84%	22.81%	68.67%	64.65%	-	-
Horiz. %	380.13%	385.73%	297.26%	341.05%	277.72%	164.65%	100.00%	-
DPS	10.00	11.00	8.50	4.00	4.00	1.50	1.50	255.45%
YoY %	-9.09%	29.41%	112.50%	0.00%	166.67%	0.00%	-	-
Horiz. %	666.67%	733.33%	566.67%	266.67%	266.67%	100.00%	100.00%	-
NAPS	1.8904	1.7872	1.00	1.7488	1.6087	1.539	1.00	53.06%
YoY %	5.77%	78.72%	-42.82%	8.71%	4.53%	53.90%	-	-
Horiz. %	189.04%	178.72%	100.00%	174.88%	160.87%	153.90%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 60,010
RPS	46.24	44.92	40.53	37.93	37.61	34.24	32.07	27.71%
YoY %	2.94%	10.83%	6.85%	0.85%	9.84%	6.77%	-	-
Horiz. %	144.18%	140.07%	126.38%	118.27%	117.27%	106.77%	100.00%	-
EPS	3.85	3.90	3.01	3.45	2.81	1.67	1.01	144.61%
YoY %	-1.28%	29.57%	-12.75%	22.78%	68.26%	65.35%	-	-
Horiz. %	381.19%	386.14%	298.02%	341.58%	278.22%	165.35%	100.00%	-
DPS	1.11	1.22	0.94	0.44	0.44	0.17	0.17	250.54%
YoY %	-9.02%	29.79%	113.64%	0.00%	158.82%	0.00%	-	-
Horiz. %	652.94%	717.65%	552.94%	258.82%	258.82%	100.00%	100.00%	-
NAPS	0.21	0.1986	0.111	0.1943	0.1787	0.1711	0.111	53.14%
YoY %	5.74%	78.92%	-42.87%	8.73%	4.44%	54.14%	-	-
Horiz. %	189.19%	178.92%	100.00%	175.05%	160.99%	154.14%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	1.21	1.21	0.96	0.81	0.55	0.46	0.45	-
P/RPS	0.29	0.30	0.26	0.24	0.16	0.15	0.16	48.81%
YoY %	-3.33%	15.38%	8.33%	50.00%	6.67%	-6.25%	-	-
Horiz. %	181.25%	187.50%	162.50%	150.00%	100.00%	93.75%	100.00%	-
P/EPS	3.49	3.44	3.54	2.61	2.17	3.07	4.94	-20.72%
YoY %	1.45%	-2.82%	35.63%	20.28%	-29.32%	-37.85%	-	-
Horiz. %	70.65%	69.64%	71.66%	52.83%	43.93%	62.15%	100.00%	-
EY	28.62	29.04	28.21	38.36	46.00	32.60	20.25	26.01%
YoY %	-1.45%	2.94%	-26.46%	-16.61%	41.10%	60.99%	-	-
Horiz. %	141.33%	143.41%	139.31%	189.43%	227.16%	160.99%	100.00%	-
DY	8.26	9.09	8.85	4.94	7.27	3.26	3.33	83.54%
YoY %	-9.13%	2.71%	79.15%	-32.05%	123.01%	-2.10%	-	-
Horiz. %	248.05%	272.97%	265.77%	148.35%	218.32%	97.90%	100.00%	-
P/NAPS	0.64	0.68	0.96	0.46	0.34	0.30	0.45	26.54%
YoY %	-5.88%	-29.17%	108.70%	35.29%	13.33%	-33.33%	-	-
Horiz. %	142.22%	151.11%	213.33%	102.22%	75.56%	66.67%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	24/05/10	24/02/10	23/11/09	21/08/09	27/05/09	23/02/09	-
Price	1.39	1.17	1.44	0.92	0.59	0.47	0.47	-
P/RPS	0.33	0.29	0.39	0.27	0.17	0.15	0.16	62.24%
YoY %	13.79%	-25.64%	44.44%	58.82%	13.33%	-6.25%	-	-
Horiz. %	206.25%	181.25%	243.75%	168.75%	106.25%	93.75%	100.00%	-
P/EPS	4.01	3.33	5.32	2.96	2.33	3.13	5.16	-15.51%
YoY %	20.42%	-37.41%	79.73%	27.04%	-25.56%	-39.34%	-	-
Horiz. %	77.71%	64.53%	103.10%	57.36%	45.16%	60.66%	100.00%	-
EY	24.91	30.03	18.81	33.77	42.88	31.91	19.39	18.23%
YoY %	-17.05%	59.65%	-44.30%	-21.25%	34.38%	64.57%	-	-
Horiz. %	128.47%	154.87%	97.01%	174.16%	221.14%	164.57%	100.00%	-
DY	7.19	9.40	5.90	4.35	6.78	3.19	3.19	72.16%
YoY %	-23.51%	59.32%	35.63%	-35.84%	112.54%	0.00%	-	-
Horiz. %	225.39%	294.67%	184.95%	136.36%	212.54%	100.00%	100.00%	-
P/NAPS	0.74	0.65	1.44	0.53	0.37	0.31	0.47	35.45%
YoY %	13.85%	-54.86%	171.70%	43.24%	19.35%	-34.04%	-	-
Horiz. %	157.45%	138.30%	306.38%	112.77%	78.72%	65.96%	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