[LIIHEN] QoQ TTM Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	150,289	142,959	142,351	138,839	137,531	132,678	124,790	13.15%
YoY %	5.13%	0.43%	2.53%	0.95%	3.66%	6.32%	-	-
Horiz. %	120.43%	114.56%	114.07%	111.26%	110.21%	106.32%	100.00%	-
PBT	1,242	1,294	980	1,522	1,581	2,715	2,817	-41.98%
YoY %	-4.02%	32.04%	-35.61%	-3.73%	-41.77%	-3.62%	-	-
Horiz. %	44.09%	45.94%	34.79%	54.03%	56.12%	96.38%	100.00%	-
Tax	133	121	204	-258	-737	-1,151	-964	-
YoY %	9.92%	-40.69%	179.07%	64.99%	35.97%	-19.40%	-	-
Horiz. %	-13.80%	-12.55%	-21.16%	26.76%	76.45%	119.40%	100.00%	-
NP	1,375	1,415	1,184	1,264	844	1,564	1,853	-17.99%
YoY %	-2.83%	19.51%	-6.33%	49.76%	-46.04%	-15.60%	-	-
Horiz. %	74.20%	76.36%	63.90%	68.21%	45.55%	84.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,375	1,415	1,184	1,264	844	1,564	1,853	-17.99%
YoY %	-2.83%	19.51%	-6.33%	49.76%	-46.04%	-15.60%	-	-
Horiz. %	74.20%	76.36%	63.90%	68.21%	45.55%	84.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-10.71%	-9.35%	-20.82%	16.95%	46.62%	42.39%	34.22%	-
YoY %	-14.55%	55.09%	-222.83%	-63.64%	9.98%	23.87%	-	-
Horiz. %	-31.30%	-27.32%	-60.84%	49.53%	136.24%	123.87%	100.00%	-
Total Cost	148,914	141,544	141,167	137,575	136,687	131,114	122,937	13.59%
YoY %	5.21%	0.27%	2.61%	0.65%	4.25%	6.65%	-	-
Horiz. %	121.13%	115.14%	114.83%	111.91%	111.18%	106.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	60,202	84,856	83,774	85,152	60,142	84,323	83,585	-19.60%
YoY %	-29.05%	1.29%	-1.62%	41.58%	-28.68%	0.88%	-	-
Horiz. %	72.02%	101.52%	100.23%	101.87%	71.95%	100.88%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	1,800	1,800	897	901	901	2,099	3,299	-33.15%
YoY %	0.00%	100.67%	-0.44%	0.00%	-57.07%	-36.37%	-	-
Horiz. %	54.56%	54.56%	27.19%	27.31%	27.31%	63.63%	100.00%	-
Div Payout %	130.98%	127.28%	75.81%	71.36%	106.87%	134.25%	178.07%	-
YoY %	2.91%	67.89%	6.24%	-33.23%	-20.39%	-24.61%	-	-
Horiz. %	73.56%	71.48%	42.57%	40.07%	60.02%	75.39%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	60,202	84,856	83,774	85,152	60,142	84,323	83,585	-19.60%
YoY %	-29.05%	1.29%	-1.62%	41.58%	-28.68%	0.88%	-	-
Horiz. %	72.02%	101.52%	100.23%	101.87%	71.95%	100.88%	100.00%	-
NOSH	60,202	60,224	59,838	60,392	60,142	59,803	60,133	0.07%
YoY %	-0.04%	0.65%	-0.92%	0.42%	0.57%	-0.55%	-	-
Horiz. %	100.11%	100.15%	99.51%	100.43%	100.01%	99.45%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	0.91%	0.99%	0.83%	0.91%	0.61%	1.18%	1.48%	-
YoY %	-8.08%	19.28%	-8.79%	49.18%	-48.31%	-20.27%	-	-
Horiz. %	61.49%	66.89%	56.08%	61.49%	41.22%	79.73%	100.00%	-
ROE	2.28%	1.67%	1.41%	1.48%	1.40%	1.85%	2.22%	-
YoY %	36.53%	18.44%	-4.73%	5.71%	-24.32%	-16.67%	-	-
Horiz. %	102.70%	75.23%	63.51%	66.67%	63.06%	83.33%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	249.64	237.38	237.89	229.90	228.67	221.86	207.52	13.07%
YoY %	5.16%	-0.21%	3.48%	0.54%	3.07%	6.91%	-	-
Horiz. %	120.30%	114.39%	114.63%	110.78%	110.19%	106.91%	100.00%	-
EPS	2.28	2.35	1.98	2.09	1.40	2.62	3.08	-18.12%
YoY %	-2.98%	18.69%	-5.26%	49.29%	-46.56%	-14.94%	-	-
Horiz. %	74.03%	76.30%	64.29%	67.86%	45.45%	85.06%	100.00%	-
DPS	3.00	3.00	1.50	1.50	1.50	3.50	5.50	-33.16%
YoY %	0.00%	100.00%	0.00%	0.00%	-57.14%	-36.36%	-	-
Horiz. %	54.55%	54.55%	27.27%	27.27%	27.27%	63.64%	100.00%	-
NAPS	1.00	1.409	1.40	1.41	1.00	1.41	1.39	-19.66%
YoY %	-29.03%	0.64%	-0.71%	41.00%	-29.08%	1.44%	-	-
Horiz. %	71.94%	101.37%	100.72%	101.44%	71.94%	101.44%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 60,392
RPS	27.83	26.47	26.36	25.71	25.47	24.57	23.11	13.15%
YoY %	5.14%	0.42%	2.53%	0.94%	3.66%	6.32%	-	-
Horiz. %	120.42%	114.54%	114.06%	111.25%	110.21%	106.32%	100.00%	-
EPS	0.25	0.26	0.22	0.23	0.16	0.29	0.34	-18.48%
YoY %	-3.85%	18.18%	-4.35%	43.75%	-44.83%	-14.71%	-	-
Horiz. %	73.53%	76.47%	64.71%	67.65%	47.06%	85.29%	100.00%	-
DPS	0.33	0.33	0.17	0.17	0.17	0.39	0.61	-33.53%
YoY %	0.00%	94.12%	0.00%	0.00%	-56.41%	-36.07%	-	-
Horiz. %	54.10%	54.10%	27.87%	27.87%	27.87%	63.93%	100.00%	-
NAPS	0.1115	0.1571	0.1551	0.1577	0.1114	0.1562	0.1548	-19.59%
YoY %	-29.03%	1.29%	-1.65%	41.56%	-28.68%	0.90%	-	-
Horiz. %	72.03%	101.49%	100.19%	101.87%	71.96%	100.90%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	0.64	0.76	1.15	0.72	0.58	0.56	0.64	-
P/RPS	0.26	0.32	0.48	0.31	0.25	0.25	0.31	-11.03%
YoY %	-18.75%	-33.33%	54.84%	24.00%	0.00%	-19.35%	-	-
Horiz. %	83.87%	103.23%	154.84%	100.00%	80.65%	80.65%	100.00%	-
P/EPS	28.02	32.35	58.12	34.40	41.33	21.41	20.77	22.02%
YoY %	-13.38%	-44.34%	68.95%	-16.77%	93.04%	3.08%	-	-
Horiz. %	134.91%	155.75%	279.83%	165.62%	198.99%	103.08%	100.00%	-
EY	3.57	3.09	1.72	2.91	2.42	4.67	4.81	-17.98%
YoY %	15.53%	79.65%	-40.89%	20.25%	-48.18%	-2.91%	-	-
Horiz. %	74.22%	64.24%	35.76%	60.50%	50.31%	97.09%	100.00%	-
DY	4.69	3.95	1.30	2.08	2.59	6.25	8.59	-33.12%
YoY %	18.73%	203.85%	-37.50%	-19.69%	-58.56%	-27.24%	-	-
Horiz. %	54.60%	45.98%	15.13%	24.21%	30.15%	72.76%	100.00%	-
P/NAPS	0.64	0.54	0.82	0.51	0.58	0.40	0.46	24.55%
YoY %	18.52%	-34.15%	60.78%	-12.07%	45.00%	-13.04%	-	-
Horiz. %	139.13%	117.39%	178.26%	110.87%	126.09%	86.96%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	25/02/08	26/11/07	27/08/07	28/05/07	26/02/07	27/11/06	28/08/06	-
Price	0.76	0.62	0.98	0.68	0.66	0.59	0.57	-
P/RPS	0.30	0.26	0.41	0.30	0.29	0.27	0.27	7.25%
YoY %	15.38%	-36.59%	36.67%	3.45%	7.41%	0.00%	-	-
Horiz. %	111.11%	96.30%	151.85%	111.11%	107.41%	100.00%	100.00%	-
P/EPS	33.28	26.39	49.53	32.49	47.03	22.56	18.50	47.75%
YoY %	26.11%	-46.72%	52.45%	-30.92%	108.47%	21.95%	-	-
Horiz. %	179.89%	142.65%	267.73%	175.62%	254.22%	121.95%	100.00%	-
EY	3.01	3.79	2.02	3.08	2.13	4.43	5.41	-32.28%
YoY %	-20.58%	87.62%	-34.42%	44.60%	-51.92%	-18.11%	-	-
Horiz. %	55.64%	70.06%	37.34%	56.93%	39.37%	81.89%	100.00%	-
DY	3.95	4.84	1.53	2.21	2.27	5.93	9.65	-44.78%
YoY %	-18.39%	216.34%	-30.77%	-2.64%	-61.72%	-38.55%	-	-
Horiz. %	40.93%	50.16%	15.85%	22.90%	23.52%	61.45%	100.00%	-
P/NAPS	0.76	0.44	0.70	0.48	0.66	0.42	0.41	50.72%
YoY %	72.73%	-37.14%	45.83%	-27.27%	57.14%	2.44%	-	-
Horiz. %	185.37%	107.32%	170.73%	117.07%	160.98%	102.44%	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