[LIIHEN] QoQ TTM Result on 30-Sep-2014 [#3]

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	455,081	414,663	397,928	378,689	356,404	328,238	315,876	27.64%
YoY %	9.75%	4.21%	5.08%	6.25%	8.58%	3.91%	-	-
Horiz. %	144.07%	131.27%	125.98%	119.89%	112.83%	103.91%	100.00%	-
PBT	47,366	38,634	35,559	32,808	32,136	27,094	24,517	55.30%
YoY %	22.60%	8.65%	8.39%	2.09%	18.61%	10.51%	-	-
Horiz. %	193.20%	157.58%	145.04%	133.82%	131.08%	110.51%	100.00%	-
Tax	-10,670	-8,147	-7,560	-8,660	-8,524	-7,335	-6,757	35.71%
YoY %	-30.97%	-7.76%	12.70%	-1.60%	-16.21%	-8.55%	-	-
Horiz. %	157.91%	120.57%	111.88%	128.16%	126.15%	108.55%	100.00%	-
NP	36,696	30,487	27,999	24,148	23,612	19,759	17,760	62.44%
YoY %	20.37%	8.89%	15.95%	2.27%	19.50%	11.26%	-	-
Horiz. %	206.62%	171.66%	157.65%	135.97%	132.95%	111.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,696	30,487	27,999	24,148	23,612	19,759	17,760	62.44%
YoY %	20.37%	8.89%	15.95%	2.27%	19.50%	11.26%	-	-
Horiz. %	206.62%	171.66%	157.65%	135.97%	132.95%	111.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.53%	21.09%	21.26%	26.40%	26.52%	27.07%	27.56%	-
YoY %	6.83%	-0.80%	-19.47%	-0.45%	-2.03%	-1.78%	-	-
Horiz. %	81.75%	76.52%	77.14%	95.79%	96.23%	98.22%	100.00%	-
Total Cost	418,385	384,176	369,929	354,541	332,792	308,479	298,116	25.42%
YoY %	8.90%	3.85%	4.34%	6.54%	7.88%	3.48%	-	-
Horiz. %	140.34%	128.87%	124.09%	118.93%	111.63%	103.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	180,014	179,966	63,552	120,000	153,930	151,974	145,480	15.30%
YoY %	0.03%	183.18%	-47.04%	-22.04%	1.29%	4.46%	-	-
Horiz. %	123.74%	123.70%	43.68%	82.49%	105.81%	104.46%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	4,001	4,703	5,903	7,001	8,098	6,899	6,899	-30.52%
YoY %	-14.93%	-20.33%	-15.68%	-13.55%	17.38%	0.00%	-	-
Horiz. %	57.99%	68.17%	85.56%	101.48%	117.38%	100.00%	100.00%	-
Div Payout %	10.91%	15.43%	21.09%	28.99%	34.30%	34.92%	38.85%	-
YoY %	-29.29%	-26.84%	-27.25%	-15.48%	-1.78%	-10.12%	-	-
Horiz. %	28.08%	39.72%	54.29%	74.62%	88.29%	89.88%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	180,014	179,966	63,552	120,000	153,930	151,974	145,480	15.30%
YoY %	0.03%	183.18%	-47.04%	-22.04%	1.29%	4.46%	-	-
Horiz. %	123.74%	123.70%	43.68%	82.49%	105.81%	104.46%	100.00%	-
NOSH	60,000	60,000	60,000	60,000	60,000	60,000	59,984	0.01%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.03%	-	-
Horiz. %	100.03%	100.03%	100.03%	100.03%	100.03%	100.03%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	8.06%	7.35%	7.04%	6.38%	6.63%	6.02%	5.62%	-
YoY %	9.66%	4.40%	10.34%	-3.77%	10.13%	7.12%	-	-
Horiz. %	143.42%	130.78%	125.27%	113.52%	117.97%	107.12%	100.00%	-
ROE	20.39%	16.94%	44.06%	20.12%	15.34%	13.00%	12.21%	-
YoY %	20.37%	-61.55%	118.99%	31.16%	18.00%	6.47%	-	-
Horiz. %	166.99%	138.74%	360.85%	164.78%	125.63%	106.47%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	758.41	691.23	663.21	631.15	594.01	547.06	526.60	27.61%
YoY %	9.72%	4.22%	5.08%	6.25%	8.58%	3.89%	-	-
Horiz. %	144.02%	131.26%	125.94%	119.85%	112.80%	103.89%	100.00%	-
EPS	61.16	50.82	46.67	40.25	39.35	32.93	29.61	62.40%
YoY %	20.35%	8.89%	15.95%	2.29%	19.50%	11.21%	-	-
Horiz. %	206.55%	171.63%	157.62%	135.93%	132.89%	111.21%	100.00%	-
DPS	6.67	7.84	9.84	11.67	13.50	11.50	11.50	-30.52%
YoY %	-14.92%	-20.33%	-15.68%	-13.56%	17.39%	0.00%	-	-
Horiz. %	58.00%	68.17%	85.57%	101.48%	117.39%	100.00%	100.00%	-
NAPS	3.00	3.00	1.0592	2.00	2.5655	2.5329	2.4253	15.27%
YoY %	0.00%	183.23%	-47.04%	-22.04%	1.29%	4.44%	-	-
Horiz. %	123.70%	123.70%	43.67%	82.46%	105.78%	104.44%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 60,000
RPS	84.27	76.79	73.69	70.13	66.00	60.78	58.50	27.63%
YoY %	9.74%	4.21%	5.08%	6.26%	8.59%	3.90%	-	-
Horiz. %	144.05%	131.26%	125.97%	119.88%	112.82%	103.90%	100.00%	-
EPS	6.80	5.65	5.19	4.47	4.37	3.66	3.29	62.47%
YoY %	20.35%	8.86%	16.11%	2.29%	19.40%	11.25%	-	-
Horiz. %	206.69%	171.73%	157.75%	135.87%	132.83%	111.25%	100.00%	-
DPS	0.74	0.87	1.09	1.30	1.50	1.28	1.28	-30.67%
YoY %	-14.94%	-20.18%	-16.15%	-13.33%	17.19%	0.00%	-	-
Horiz. %	57.81%	67.97%	85.16%	101.56%	117.19%	100.00%	100.00%	-
NAPS	0.3334	0.3333	0.1177	0.2222	0.2851	0.2814	0.2694	15.31%
YoY %	0.03%	183.18%	-47.03%	-22.06%	1.31%	4.45%	-	-
Horiz. %	123.76%	123.72%	43.69%	82.48%	105.83%	104.45%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	4.73	4.14	2.80	2.55	2.49	1.78	1.61	-
P/RPS	0.62	0.60	0.42	0.40	0.42	0.33	0.31	58.94%
YoY %	3.33%	42.86%	5.00%	-4.76%	27.27%	6.45%	-	-
Horiz. %	200.00%	193.55%	135.48%	129.03%	135.48%	106.45%	100.00%	-
P/EPS	7.73	8.15	6.00	6.34	6.33	5.41	5.44	26.47%
YoY %	-5.15%	35.83%	-5.36%	0.16%	17.01%	-0.55%	-	-
Horiz. %	142.10%	149.82%	110.29%	116.54%	116.36%	99.45%	100.00%	-
EY	12.93	12.28	16.67	15.78	15.80	18.50	18.39	-20.98%
YoY %	5.29%	-26.33%	5.64%	-0.13%	-14.59%	0.60%	-	-
Horiz. %	70.31%	66.78%	90.65%	85.81%	85.92%	100.60%	100.00%	-
DY	1.41	1.89	3.51	4.58	5.42	6.46	7.14	-66.18%
YoY %	-25.40%	-46.15%	-23.36%	-15.50%	-16.10%	-9.52%	-	-
Horiz. %	19.75%	26.47%	49.16%	64.15%	75.91%	90.48%	100.00%	-
P/NAPS	1.58	1.38	2.64	1.28	0.97	0.70	0.66	79.24%
YoY %	14.49%	-47.73%	106.25%	31.96%	38.57%	6.06%	-	-
Horiz. %	239.39%	209.09%	400.00%	193.94%	146.97%	106.06%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	24/08/15	25/05/15	26/02/15	21/11/14	25/08/14	26/05/14	24/02/14	-
Price	5.75	4.09	3.78	2.87	2.64	1.91	1.88	-
P/RPS	0.76	0.59	0.57	0.45	0.44	0.35	0.36	64.79%
YoY %	28.81%	3.51%	26.67%	2.27%	25.71%	-2.78%	-	-
Horiz. %	211.11%	163.89%	158.33%	125.00%	122.22%	97.22%	100.00%	-
P/EPS	9.40	8.05	8.10	7.13	6.71	5.80	6.35	29.98%
YoY %	16.77%	-0.62%	13.60%	6.26%	15.69%	-8.66%	-	-
Horiz. %	148.03%	126.77%	127.56%	112.28%	105.67%	91.34%	100.00%	-
EY	10.64	12.43	12.35	14.02	14.91	17.24	15.75	-23.06%
YoY %	-14.40%	0.65%	-11.91%	-5.97%	-13.52%	9.46%	-	-
Horiz. %	67.56%	78.92%	78.41%	89.02%	94.67%	109.46%	100.00%	-
DY	1.16	1.92	2.60	4.07	5.11	6.02	6.12	-67.10%
YoY %	-39.58%	-26.15%	-36.12%	-20.35%	-15.12%	-1.63%	-	-
Horiz. %	18.95%	31.37%	42.48%	66.50%	83.50%	98.37%	100.00%	-
P/NAPS	1.92	1.36	3.57	1.44	1.03	0.75	0.78	82.60%
YoY %	41.18%	-61.90%	147.92%	39.81%	37.33%	-3.85%	-	-
Horiz. %	246.15%	174.36%	457.69%	184.62%	132.05%	96.15%	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