[LIIHEN] QoQ TTM Result on 30-Sep-2011 [#3]

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
TTM Result
Revenue	331,074	312,459	284,559	261,784	251,478	249,275	260,692	17.29%
YoY %	5.96%	9.80%	8.70%	4.10%	0.88%	-4.38%	-	-
Horiz. %	127.00%	119.86%	109.16%	100.42%	96.47%	95.62%	100.00%	-
PBT	24,511	18,042	14,667	8,576	10,320	16,368	23,231	3.64%
YoY %	35.86%	23.01%	71.02%	-16.90%	-36.95%	-29.54%	-	-
Horiz. %	105.51%	77.66%	63.14%	36.92%	44.42%	70.46%	100.00%	-
Tax	-6,168	-4,267	-3,529	-2,681	-2,435	-4,158	-5,657	5.94%
YoY %	-44.55%	-20.91%	-31.63%	-10.10%	41.44%	26.50%	-	-
Horiz. %	109.03%	75.43%	62.38%	47.39%	43.04%	73.50%	100.00%	-
NP	18,343	13,775	11,138	5,895	7,885	12,210	17,574	2.89%
YoY %	33.16%	23.68%	88.94%	-25.24%	-35.42%	-30.52%	-	-
Horiz. %	104.38%	78.38%	63.38%	33.54%	44.87%	69.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,343	13,775	11,138	5,895	7,885	12,210	17,574	2.89%
YoY %	33.16%	23.68%	88.94%	-25.24%	-35.42%	-30.52%	-	-
Horiz. %	104.38%	78.38%	63.38%	33.54%	44.87%	69.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.16%	23.65%	24.06%	31.26%	23.59%	25.40%	24.35%	-
YoY %	6.38%	-1.70%	-23.03%	32.51%	-7.13%	4.31%	-	-
Horiz. %	103.33%	97.13%	98.81%	128.38%	96.88%	104.31%	100.00%	-
Total Cost	312,731	298,684	273,421	255,889	243,593	237,065	243,118	18.29%
YoY %	4.70%	9.24%	6.85%	5.05%	2.75%	-2.49%	-	-
Horiz. %	128.63%	122.86%	112.46%	105.25%	100.20%	97.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	128,622	125,285	120,310	115,278	114,451	114,944	59,905	66.50%
YoY %	2.66%	4.14%	4.37%	0.72%	-0.43%	91.88%	-	-
Horiz. %	214.71%	209.14%	200.83%	192.43%	191.05%	191.88%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	5,398	4,200	3,898	3,597	4,196	5,395	5,996	-6.77%
YoY %	28.52%	7.75%	8.37%	-14.28%	-22.22%	-10.02%	-	-
Horiz. %	90.03%	70.05%	65.01%	59.99%	69.98%	89.98%	100.00%	-
Div Payout %	29.43%	30.49%	35.00%	61.02%	53.22%	44.19%	34.12%	-
YoY %	-3.48%	-12.89%	-42.64%	14.66%	20.43%	29.51%	-	-
Horiz. %	86.25%	89.36%	102.58%	178.84%	155.98%	129.51%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	128,622	125,285	120,310	115,278	114,451	114,944	59,905	66.50%
YoY %	2.66%	4.14%	4.37%	0.72%	-0.43%	91.88%	-	-
Horiz. %	214.71%	209.14%	200.83%	192.43%	191.05%	191.88%	100.00%	-
NOSH	59,972	60,025	59,978	59,962	60,063	59,941	59,905	0.07%
YoY %	-0.09%	0.08%	0.03%	-0.17%	0.20%	0.06%	-	-
Horiz. %	100.11%	100.20%	100.12%	100.10%	100.26%	100.06%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	5.54%	4.41%	3.91%	2.25%	3.14%	4.90%	6.74%	-
YoY %	25.62%	12.79%	73.78%	-28.34%	-35.92%	-27.30%	-	-
Horiz. %	82.20%	65.43%	58.01%	33.38%	46.59%	72.70%	100.00%	-
ROE	14.26%	10.99%	9.26%	5.11%	6.89%	10.62%	29.34%	-
YoY %	29.75%	18.68%	81.21%	-25.83%	-35.12%	-63.80%	-	-
Horiz. %	48.60%	37.46%	31.56%	17.42%	23.48%	36.20%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	552.05	520.54	474.44	436.58	418.68	415.86	435.17	17.20%
YoY %	6.05%	9.72%	8.67%	4.28%	0.68%	-4.44%	-	-
Horiz. %	126.86%	119.62%	109.02%	100.32%	96.21%	95.56%	100.00%	-
EPS	30.59	22.95	18.57	9.83	13.13	20.37	29.34	2.82%
YoY %	33.29%	23.59%	88.91%	-25.13%	-35.54%	-30.57%	-	-
Horiz. %	104.26%	78.22%	63.29%	33.50%	44.75%	69.43%	100.00%	-
DPS	9.00	7.00	6.50	6.00	7.00	9.00	10.00	-6.78%
YoY %	28.57%	7.69%	8.33%	-14.29%	-22.22%	-10.00%	-	-
Horiz. %	90.00%	70.00%	65.00%	60.00%	70.00%	90.00%	100.00%	-
NAPS	2.1447	2.0872	2.0059	1.9225	1.9055	1.9176	1.00	66.38%
YoY %	2.75%	4.05%	4.34%	0.89%	-0.63%	91.76%	-	-
Horiz. %	214.47%	208.72%	200.59%	192.25%	190.55%	191.76%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 59,962
RPS	61.20	57.75	52.60	48.39	46.48	46.08	48.19	17.28%
YoY %	5.97%	9.79%	8.70%	4.11%	0.87%	-4.38%	-	-
Horiz. %	127.00%	119.84%	109.15%	100.42%	96.45%	95.62%	100.00%	-
EPS	3.39	2.55	2.06	1.09	1.46	2.26	3.25	2.85%
YoY %	32.94%	23.79%	88.99%	-25.34%	-35.40%	-30.46%	-	-
Horiz. %	104.31%	78.46%	63.38%	33.54%	44.92%	69.54%	100.00%	-
DPS	1.00	0.78	0.72	0.66	0.78	1.00	1.11	-6.72%
YoY %	28.21%	8.33%	9.09%	-15.38%	-22.00%	-9.91%	-	-
Horiz. %	90.09%	70.27%	64.86%	59.46%	70.27%	90.09%	100.00%	-
NAPS	0.2377	0.2316	0.2224	0.2131	0.2116	0.2125	0.1107	66.51%
YoY %	2.63%	4.14%	4.36%	0.71%	-0.42%	91.96%	-	-
Horiz. %	214.72%	209.21%	200.90%	192.50%	191.15%	191.96%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	1.03	0.97	0.83	0.72	1.02	1.15	1.15	-
P/RPS	0.19	0.19	0.17	0.16	0.24	0.28	0.26	-18.88%
YoY %	0.00%	11.76%	6.25%	-33.33%	-14.29%	7.69%	-	-
Horiz. %	73.08%	73.08%	65.38%	61.54%	92.31%	107.69%	100.00%	-
P/EPS	3.37	4.23	4.47	7.32	7.77	5.65	3.92	-9.59%
YoY %	-20.33%	-5.37%	-38.93%	-5.79%	37.52%	44.13%	-	-
Horiz. %	85.97%	107.91%	114.03%	186.73%	198.21%	144.13%	100.00%	-
EY	29.70	23.66	22.37	13.65	12.87	17.71	25.51	10.68%
YoY %	25.53%	5.77%	63.88%	6.06%	-27.33%	-30.58%	-	-
Horiz. %	116.42%	92.75%	87.69%	53.51%	50.45%	69.42%	100.00%	-
DY	8.74	7.22	7.83	8.33	6.86	7.83	8.70	0.30%
YoY %	21.05%	-7.79%	-6.00%	21.43%	-12.39%	-10.00%	-	-
Horiz. %	100.46%	82.99%	90.00%	95.75%	78.85%	90.00%	100.00%	-
P/NAPS	0.48	0.46	0.41	0.37	0.54	0.60	1.15	-44.17%
YoY %	4.35%	12.20%	10.81%	-31.48%	-10.00%	-47.83%	-	-
Horiz. %	41.74%	40.00%	35.65%	32.17%	46.96%	52.17%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	28/05/12	27/02/12	23/11/11	18/08/11	24/05/11	25/02/11	-
Price	1.30	1.00	0.85	0.84	0.81	1.15	1.16	-
P/RPS	0.24	0.19	0.18	0.19	0.19	0.28	0.27	-7.55%
YoY %	26.32%	5.56%	-5.26%	0.00%	-32.14%	3.70%	-	-
Horiz. %	88.89%	70.37%	66.67%	70.37%	70.37%	103.70%	100.00%	-
P/EPS	4.25	4.36	4.58	8.54	6.17	5.65	3.95	5.00%
YoY %	-2.52%	-4.80%	-46.37%	38.41%	9.20%	43.04%	-	-
Horiz. %	107.59%	110.38%	115.95%	216.20%	156.20%	143.04%	100.00%	-
EY	23.53	22.95	21.85	11.70	16.21	17.71	25.29	-4.69%
YoY %	2.53%	5.03%	86.75%	-27.82%	-8.47%	-29.97%	-	-
Horiz. %	93.04%	90.75%	86.40%	46.26%	64.10%	70.03%	100.00%	-
DY	6.92	7.00	7.65	7.14	8.64	7.83	8.62	-13.63%
YoY %	-1.14%	-8.50%	7.14%	-17.36%	10.34%	-9.16%	-	-
Horiz. %	80.28%	81.21%	88.75%	82.83%	100.23%	90.84%	100.00%	-
P/NAPS	0.61	0.48	0.42	0.44	0.43	0.60	1.16	-34.87%
YoY %	27.08%	14.29%	-4.55%	2.33%	-28.33%	-48.28%	-	-
Horiz. %	52.59%	41.38%	36.21%	37.93%	37.07%	51.72%	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