[LIIHEN] QoQ TTM Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	261,784	251,478	249,275	260,692	253,522	249,700	242,563	5.21%
YoY %	4.10%	0.88%	-4.38%	2.83%	1.53%	2.94%	-	-
Horiz. %	107.92%	103.68%	102.77%	107.47%	104.52%	102.94%	100.00%	-
PBT	8,576	10,320	16,368	23,231	24,380	27,565	27,889	-54.40%
YoY %	-16.90%	-36.95%	-29.54%	-4.71%	-11.55%	-1.16%	-	-
Horiz. %	30.75%	37.00%	58.69%	83.30%	87.42%	98.84%	100.00%	-
Tax	-2,681	-2,435	-4,158	-5,657	-5,912	-6,789	-6,810	-46.25%
YoY %	-10.10%	41.44%	26.50%	4.31%	12.92%	0.31%	-	-
Horiz. %	39.37%	35.76%	61.06%	83.07%	86.81%	99.69%	100.00%	-
NP	5,895	7,885	12,210	17,574	18,468	20,776	21,079	-57.20%
YoY %	-25.24%	-35.42%	-30.52%	-4.84%	-11.11%	-1.44%	-	-
Horiz. %	27.97%	37.41%	57.92%	83.37%	87.61%	98.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,895	7,885	12,210	17,574	18,468	20,776	21,079	-57.20%
YoY %	-25.24%	-35.42%	-30.52%	-4.84%	-11.11%	-1.44%	-	-
Horiz. %	27.97%	37.41%	57.92%	83.37%	87.61%	98.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.26%	23.59%	25.40%	24.35%	24.25%	24.63%	24.42%	-
YoY %	32.51%	-7.13%	4.31%	0.41%	-1.54%	0.86%	-	-
Horiz. %	128.01%	96.60%	104.01%	99.71%	99.30%	100.86%	100.00%	-
Total Cost	255,889	243,593	237,065	243,118	235,054	228,924	221,484	10.09%
YoY %	5.05%	2.75%	-2.49%	3.43%	2.68%	3.36%	-	-
Horiz. %	115.53%	109.98%	107.03%	109.77%	106.13%	103.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	115,278	114,451	114,944	59,905	113,641	113,424	107,217	4.94%
YoY %	0.72%	-0.43%	91.88%	-47.29%	0.19%	5.79%	-	-
Horiz. %	107.52%	106.75%	107.21%	55.87%	105.99%	105.79%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	3,597	4,196	5,395	5,996	7,196	5,997	6,596	-33.22%
YoY %	-14.28%	-22.22%	-10.02%	-16.68%	19.99%	-9.08%	-	-
Horiz. %	54.53%	63.61%	81.79%	90.90%	109.10%	90.92%	100.00%	-
Div Payout %	61.02%	53.22%	44.19%	34.12%	38.97%	28.87%	31.29%	-
YoY %	14.66%	20.43%	29.51%	-12.45%	34.98%	-7.73%	-	-
Horiz. %	195.01%	170.09%	141.23%	109.04%	124.54%	92.27%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	115,278	114,451	114,944	59,905	113,641	113,424	107,217	4.94%
YoY %	0.72%	-0.43%	91.88%	-47.29%	0.19%	5.79%	-	-
Horiz. %	107.52%	106.75%	107.21%	55.87%	105.99%	105.79%	100.00%	-
NOSH	59,962	60,063	59,941	59,905	59,950	59,999	59,991	-0.03%
YoY %	-0.17%	0.20%	0.06%	-0.08%	-0.08%	0.01%	-	-
Horiz. %	99.95%	100.12%	99.92%	99.86%	99.93%	100.01%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	2.25%	3.14%	4.90%	6.74%	7.28%	8.32%	8.69%	-
YoY %	-28.34%	-35.92%	-27.30%	-7.42%	-12.50%	-4.26%	-	-
Horiz. %	25.89%	36.13%	56.39%	77.56%	83.77%	95.74%	100.00%	-
ROE	5.11%	6.89%	10.62%	29.34%	16.25%	18.32%	19.66%	-
YoY %	-25.83%	-35.12%	-63.80%	80.55%	-11.30%	-6.82%	-	-
Horiz. %	25.99%	35.05%	54.02%	149.24%	82.66%	93.18%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	436.58	418.68	415.86	435.17	422.89	416.17	404.33	5.24%
YoY %	4.28%	0.68%	-4.44%	2.90%	1.61%	2.93%	-	-
Horiz. %	107.98%	103.55%	102.85%	107.63%	104.59%	102.93%	100.00%	-
EPS	9.83	13.13	20.37	29.34	30.81	34.63	35.14	-57.19%
YoY %	-25.13%	-35.54%	-30.57%	-4.77%	-11.03%	-1.45%	-	-
Horiz. %	27.97%	37.36%	57.97%	83.49%	87.68%	98.55%	100.00%	-
DPS	6.00	7.00	9.00	10.00	12.00	10.00	11.00	-33.21%
YoY %	-14.29%	-22.22%	-10.00%	-16.67%	20.00%	-9.09%	-	-
Horiz. %	54.55%	63.64%	81.82%	90.91%	109.09%	90.91%	100.00%	-
NAPS	1.9225	1.9055	1.9176	1.00	1.8956	1.8904	1.7872	4.98%
YoY %	0.89%	-0.63%	91.76%	-47.25%	0.28%	5.77%	-	-
Horiz. %	107.57%	106.62%	107.30%	55.95%	106.07%	105.77%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 59,905
RPS	48.48	46.57	46.16	48.28	46.95	46.24	44.92	5.21%
YoY %	4.10%	0.89%	-4.39%	2.83%	1.54%	2.94%	-	-
Horiz. %	107.93%	103.67%	102.76%	107.48%	104.52%	102.94%	100.00%	-
EPS	1.09	1.46	2.26	3.25	3.42	3.85	3.90	-57.21%
YoY %	-25.34%	-35.40%	-30.46%	-4.97%	-11.17%	-1.28%	-	-
Horiz. %	27.95%	37.44%	57.95%	83.33%	87.69%	98.72%	100.00%	-
DPS	0.67	0.78	1.00	1.11	1.33	1.11	1.22	-32.91%
YoY %	-14.10%	-22.00%	-9.91%	-16.54%	19.82%	-9.02%	-	-
Horiz. %	54.92%	63.93%	81.97%	90.98%	109.02%	90.98%	100.00%	-
NAPS	0.2135	0.2119	0.2129	0.1109	0.2104	0.21	0.1986	4.93%
YoY %	0.76%	-0.47%	91.97%	-47.29%	0.19%	5.74%	-	-
Horiz. %	107.50%	106.70%	107.20%	55.84%	105.94%	105.74%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	0.72	1.02	1.15	1.15	1.13	1.21	1.21	-
P/RPS	0.16	0.24	0.28	0.26	0.27	0.29	0.30	-34.20%
YoY %	-33.33%	-14.29%	7.69%	-3.70%	-6.90%	-3.33%	-	-
Horiz. %	53.33%	80.00%	93.33%	86.67%	90.00%	96.67%	100.00%	-
P/EPS	7.32	7.77	5.65	3.92	3.67	3.49	3.44	65.36%
YoY %	-5.79%	37.52%	44.13%	6.81%	5.16%	1.45%	-	-
Horiz. %	212.79%	225.87%	164.24%	113.95%	106.69%	101.45%	100.00%	-
EY	13.65	12.87	17.71	25.51	27.26	28.62	29.04	-39.51%
YoY %	6.06%	-27.33%	-30.58%	-6.42%	-4.75%	-1.45%	-	-
Horiz. %	47.00%	44.32%	60.98%	87.84%	93.87%	98.55%	100.00%	-
DY	8.33	6.86	7.83	8.70	10.62	8.26	9.09	-5.64%
YoY %	21.43%	-12.39%	-10.00%	-18.08%	28.57%	-9.13%	-	-
Horiz. %	91.64%	75.47%	86.14%	95.71%	116.83%	90.87%	100.00%	-
P/NAPS	0.37	0.54	0.60	1.15	0.60	0.64	0.68	-33.32%
YoY %	-31.48%	-10.00%	-47.83%	91.67%	-6.25%	-5.88%	-	-
Horiz. %	54.41%	79.41%	88.24%	169.12%	88.24%	94.12%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	18/08/11	24/05/11	25/02/11	24/11/10	23/08/10	24/05/10	-
Price	0.84	0.81	1.15	1.16	1.22	1.39	1.17	-
P/RPS	0.19	0.19	0.28	0.27	0.29	0.33	0.29	-24.54%
YoY %	0.00%	-32.14%	3.70%	-6.90%	-12.12%	13.79%	-	-
Horiz. %	65.52%	65.52%	96.55%	93.10%	100.00%	113.79%	100.00%	-
P/EPS	8.54	6.17	5.65	3.95	3.96	4.01	3.33	87.25%
YoY %	38.41%	9.20%	43.04%	-0.25%	-1.25%	20.42%	-	-
Horiz. %	256.46%	185.29%	169.67%	118.62%	118.92%	120.42%	100.00%	-
EY	11.70	16.21	17.71	25.29	25.25	24.91	30.03	-46.62%
YoY %	-27.82%	-8.47%	-29.97%	0.16%	1.36%	-17.05%	-	-
Horiz. %	38.96%	53.98%	58.97%	84.22%	84.08%	82.95%	100.00%	-
DY	7.14	8.64	7.83	8.62	9.84	7.19	9.40	-16.73%
YoY %	-17.36%	10.34%	-9.16%	-12.40%	36.86%	-23.51%	-	-
Horiz. %	75.96%	91.91%	83.30%	91.70%	104.68%	76.49%	100.00%	-
P/NAPS	0.44	0.43	0.60	1.16	0.64	0.74	0.65	-22.88%
YoY %	2.33%	-28.33%	-48.28%	81.25%	-13.51%	13.85%	-	-
Horiz. %	67.69%	66.15%	92.31%	178.46%	98.46%	113.85%	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