[LIIHEN] QoQ TTM Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	218,850	204,824	203,083	184,887	173,180	176,116	157,585	24.40%
YoY %	6.85%	0.86%	9.84%	6.76%	-1.67%	11.76%	-	-
Horiz. %	138.88%	129.98%	128.87%	117.33%	109.90%	111.76%	100.00%	-
PBT	21,079	23,647	18,877	10,261	6,247	2,595	414	1263.92%
YoY %	-10.86%	25.27%	83.97%	64.25%	140.73%	526.81%	-	-
Horiz. %	5,091.55%	5,711.84%	4,559.66%	2,478.50%	1,508.94%	626.81%	100.00%	-
Tax	-4,845	-5,002	-3,704	-1,256	-785	4	276	-
YoY %	3.14%	-35.04%	-194.90%	-60.00%	-19,725.00%	-98.55%	-	-
Horiz. %	-1,755.43%	-1,812.32%	-1,342.03%	-455.07%	-284.42%	1.45%	100.00%	-
NP	16,234	18,645	15,173	9,005	5,462	2,599	690	716.36%
YoY %	-12.93%	22.88%	68.50%	64.87%	110.16%	276.67%	-	-
Horiz. %	2,352.75%	2,702.17%	2,198.99%	1,305.07%	791.59%	376.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,234	18,645	15,173	9,005	5,462	2,599	690	716.36%
YoY %	-12.93%	22.88%	68.50%	64.87%	110.16%	276.67%	-	-
Horiz. %	2,352.75%	2,702.17%	2,198.99%	1,305.07%	791.59%	376.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.98%	21.15%	19.62%	12.24%	12.57%	-0.15%	-66.67%	-
YoY %	8.65%	7.80%	60.29%	-2.63%	8,480.00%	99.78%	-	-
Horiz. %	-34.47%	-31.72%	-29.43%	-18.36%	-18.85%	0.22%	100.00%	-
Total Cost	202,616	186,179	187,910	175,882	167,718	173,517	156,895	18.53%
YoY %	8.83%	-0.92%	6.84%	4.87%	-3.34%	10.59%	-	-
Horiz. %	129.14%	118.66%	119.77%	112.10%	106.90%	110.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	59,945	104,945	96,477	92,411	59,948	85,994	82,894	-19.38%
YoY %	-42.88%	8.78%	4.40%	54.15%	-30.29%	3.74%	-	-
Horiz. %	72.32%	126.60%	116.39%	111.48%	72.32%	103.74%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	5,096	2,398	2,398	892	892	892	1,795	100.11%
YoY %	112.51%	0.00%	168.83%	0.00%	0.00%	-50.31%	-	-
Horiz. %	283.90%	133.59%	133.59%	49.69%	49.69%	49.69%	100.00%	-
Div Payout %	31.39%	12.87%	15.81%	9.91%	16.33%	34.32%	260.21%	-
YoY %	143.90%	-18.60%	59.54%	-39.31%	-52.42%	-86.81%	-	-
Horiz. %	12.06%	4.95%	6.08%	3.81%	6.28%	13.19%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	59,945	104,945	96,477	92,411	59,948	85,994	82,894	-19.38%
YoY %	-42.88%	8.78%	4.40%	54.15%	-30.29%	3.74%	-	-
Horiz. %	72.32%	126.60%	116.39%	111.48%	72.32%	103.74%	100.00%	-
NOSH	59,945	60,010	59,972	60,046	59,948	59,926	59,473	0.52%
YoY %	-0.11%	0.06%	-0.12%	0.16%	0.04%	0.76%	-	-
Horiz. %	100.79%	100.90%	100.84%	100.96%	100.80%	100.76%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	7.42%	9.10%	7.47%	4.87%	3.15%	1.48%	0.44%	-
YoY %	-18.46%	21.82%	53.39%	54.60%	112.84%	236.36%	-	-
Horiz. %	1,686.36%	2,068.18%	1,697.73%	1,106.82%	715.91%	336.36%	100.00%	-
ROE	27.08%	17.77%	15.73%	9.74%	9.11%	3.02%	0.83%	-
YoY %	52.39%	12.97%	61.50%	6.92%	201.66%	263.86%	-	-
Horiz. %	3,262.65%	2,140.96%	1,895.18%	1,173.49%	1,097.59%	363.86%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	365.08	341.32	338.63	307.91	288.88	293.89	264.97	23.74%
YoY %	6.96%	0.79%	9.98%	6.59%	-1.70%	10.91%	-	-
Horiz. %	137.78%	128.81%	127.80%	116.21%	109.02%	110.91%	100.00%	-
EPS	27.08	31.07	25.30	15.00	9.11	4.34	1.16	712.14%
YoY %	-12.84%	22.81%	68.67%	64.65%	109.91%	274.14%	-	-
Horiz. %	2,334.48%	2,678.45%	2,181.03%	1,293.10%	785.34%	374.14%	100.00%	-
DPS	8.50	4.00	4.00	1.50	1.50	1.50	3.00	99.85%
YoY %	112.50%	0.00%	166.67%	0.00%	0.00%	-50.00%	-	-
Horiz. %	283.33%	133.33%	133.33%	50.00%	50.00%	50.00%	100.00%	-
NAPS	1.00	1.7488	1.6087	1.539	1.00	1.435	1.3938	-19.80%
YoY %	-42.82%	8.71%	4.53%	53.90%	-30.31%	2.96%	-	-
Horiz. %	71.75%	125.47%	115.42%	110.42%	71.75%	102.96%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 60,046
RPS	40.53	37.93	37.61	34.24	32.07	32.61	29.18	24.41%
YoY %	6.85%	0.85%	9.84%	6.77%	-1.66%	11.75%	-	-
Horiz. %	138.90%	129.99%	128.89%	117.34%	109.90%	111.75%	100.00%	-
EPS	3.01	3.45	2.81	1.67	1.01	0.48	0.13	707.72%
YoY %	-12.75%	22.78%	68.26%	65.35%	110.42%	269.23%	-	-
Horiz. %	2,315.38%	2,653.85%	2,161.54%	1,284.62%	776.92%	369.23%	100.00%	-
DPS	0.94	0.44	0.44	0.17	0.17	0.17	0.33	100.56%
YoY %	113.64%	0.00%	158.82%	0.00%	0.00%	-48.48%	-	-
Horiz. %	284.85%	133.33%	133.33%	51.52%	51.52%	51.52%	100.00%	-
NAPS	0.111	0.1943	0.1787	0.1711	0.111	0.1592	0.1535	-19.38%
YoY %	-42.87%	8.73%	4.44%	54.14%	-30.28%	3.71%	-	-
Horiz. %	72.31%	126.58%	116.42%	111.47%	72.31%	103.71%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.96	0.81	0.55	0.46	0.45	0.55	0.51	-
P/RPS	0.26	0.24	0.16	0.15	0.16	0.19	0.19	23.18%
YoY %	8.33%	50.00%	6.67%	-6.25%	-15.79%	0.00%	-	-
Horiz. %	136.84%	126.32%	84.21%	78.95%	84.21%	100.00%	100.00%	-
P/EPS	3.54	2.61	2.17	3.07	4.94	12.68	43.96	-81.26%
YoY %	35.63%	20.28%	-29.32%	-37.85%	-61.04%	-71.16%	-	-
Horiz. %	8.05%	5.94%	4.94%	6.98%	11.24%	28.84%	100.00%	-
EY	28.21	38.36	46.00	32.60	20.25	7.89	2.27	434.06%
YoY %	-26.46%	-16.61%	41.10%	60.99%	156.65%	247.58%	-	-
Horiz. %	1,242.73%	1,689.87%	2,026.43%	1,436.12%	892.07%	347.58%	100.00%	-
DY	8.85	4.94	7.27	3.26	3.33	2.73	5.88	31.23%
YoY %	79.15%	-32.05%	123.01%	-2.10%	21.98%	-53.57%	-	-
Horiz. %	150.51%	84.01%	123.64%	55.44%	56.63%	46.43%	100.00%	-
P/NAPS	0.96	0.46	0.34	0.30	0.45	0.38	0.37	88.49%
YoY %	108.70%	35.29%	13.33%	-33.33%	18.42%	2.70%	-	-
Horiz. %	259.46%	124.32%	91.89%	81.08%	121.62%	102.70%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	23/11/09	21/08/09	27/05/09	23/02/09	24/11/08	25/08/08	-
Price	1.44	0.92	0.59	0.47	0.47	0.32	0.50	-
P/RPS	0.39	0.27	0.17	0.15	0.16	0.11	0.19	61.30%
YoY %	44.44%	58.82%	13.33%	-6.25%	45.45%	-42.11%	-	-
Horiz. %	205.26%	142.11%	89.47%	78.95%	84.21%	57.89%	100.00%	-
P/EPS	5.32	2.96	2.33	3.13	5.16	7.38	43.10	-75.11%
YoY %	79.73%	27.04%	-25.56%	-39.34%	-30.08%	-82.88%	-	-
Horiz. %	12.34%	6.87%	5.41%	7.26%	11.97%	17.12%	100.00%	-
EY	18.81	33.77	42.88	31.91	19.39	13.55	2.32	302.04%
YoY %	-44.30%	-21.25%	34.38%	64.57%	43.10%	484.05%	-	-
Horiz. %	810.78%	1,455.60%	1,848.28%	1,375.43%	835.78%	584.05%	100.00%	-
DY	5.90	4.35	6.78	3.19	3.19	4.69	6.00	-1.11%
YoY %	35.63%	-35.84%	112.54%	0.00%	-31.98%	-21.83%	-	-
Horiz. %	98.33%	72.50%	113.00%	53.17%	53.17%	78.17%	100.00%	-
P/NAPS	1.44	0.53	0.37	0.31	0.47	0.22	0.36	151.34%
YoY %	171.70%	43.24%	19.35%	-34.04%	113.64%	-38.89%	-	-
Horiz. %	400.00%	147.22%	102.78%	86.11%	130.56%	61.11%	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