[LIIHEN] QoQ TTM Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	260,692	253,522	249,700	242,563	218,850	204,824	203,083	18.06%
YoY %	2.83%	1.53%	2.94%	10.84%	6.85%	0.86%	-	-
Horiz. %	128.37%	124.84%	122.95%	119.44%	107.76%	100.86%	100.00%	-
PBT	23,231	24,380	27,565	27,889	21,079	23,647	18,877	14.79%
YoY %	-4.71%	-11.55%	-1.16%	32.31%	-10.86%	25.27%	-	-
Horiz. %	123.07%	129.15%	146.02%	147.74%	111.66%	125.27%	100.00%	-
Tax	-5,657	-5,912	-6,789	-6,810	-4,845	-5,002	-3,704	32.51%
YoY %	4.31%	12.92%	0.31%	-40.56%	3.14%	-35.04%	-	-
Horiz. %	152.73%	159.61%	183.29%	183.86%	130.80%	135.04%	100.00%	-
NP	17,574	18,468	20,776	21,079	16,234	18,645	15,173	10.25%
YoY %	-4.84%	-11.11%	-1.44%	29.84%	-12.93%	22.88%	-	-
Horiz. %	115.82%	121.72%	136.93%	138.92%	106.99%	122.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,574	18,468	20,776	21,079	16,234	18,645	15,173	10.25%
YoY %	-4.84%	-11.11%	-1.44%	29.84%	-12.93%	22.88%	-	-
Horiz. %	115.82%	121.72%	136.93%	138.92%	106.99%	122.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.35%	24.25%	24.63%	24.42%	22.98%	21.15%	19.62%	-
YoY %	0.41%	-1.54%	0.86%	6.27%	8.65%	7.80%	-	-
Horiz. %	124.11%	123.60%	125.54%	124.46%	117.13%	107.80%	100.00%	-
Total Cost	243,118	235,054	228,924	221,484	202,616	186,179	187,910	18.67%
YoY %	3.43%	2.68%	3.36%	9.31%	8.83%	-0.92%	-	-
Horiz. %	129.38%	125.09%	121.83%	117.87%	107.83%	99.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	59,905	113,641	113,424	107,217	59,945	104,945	96,477	-27.15%
YoY %	-47.29%	0.19%	5.79%	78.86%	-42.88%	8.78%	-	-
Horiz. %	62.09%	117.79%	117.57%	111.13%	62.13%	108.78%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	5,996	7,196	5,997	6,596	5,096	2,398	2,398	83.91%
YoY %	-16.68%	19.99%	-9.08%	29.43%	112.51%	0.00%	-	-
Horiz. %	250.04%	300.08%	250.08%	275.06%	212.51%	100.00%	100.00%	-
Div Payout %	34.12%	38.97%	28.87%	31.29%	31.39%	12.87%	15.81%	-
YoY %	-12.45%	34.98%	-7.73%	-0.32%	143.90%	-18.60%	-	-
Horiz. %	215.81%	246.49%	182.61%	197.91%	198.55%	81.40%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	59,905	113,641	113,424	107,217	59,945	104,945	96,477	-27.15%
YoY %	-47.29%	0.19%	5.79%	78.86%	-42.88%	8.78%	-	-
Horiz. %	62.09%	117.79%	117.57%	111.13%	62.13%	108.78%	100.00%	-
NOSH	59,905	59,950	59,999	59,991	59,945	60,010	59,972	-0.07%
YoY %	-0.08%	-0.08%	0.01%	0.08%	-0.11%	0.06%	-	-
Horiz. %	99.89%	99.96%	100.05%	100.03%	99.95%	100.06%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	6.74%	7.28%	8.32%	8.69%	7.42%	9.10%	7.47%	-
YoY %	-7.42%	-12.50%	-4.26%	17.12%	-18.46%	21.82%	-	-
Horiz. %	90.23%	97.46%	111.38%	116.33%	99.33%	121.82%	100.00%	-
ROE	29.34%	16.25%	18.32%	19.66%	27.08%	17.77%	15.73%	-
YoY %	80.55%	-11.30%	-6.82%	-27.40%	52.39%	12.97%	-	-
Horiz. %	186.52%	103.31%	116.47%	124.98%	172.16%	112.97%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	435.17	422.89	416.17	404.33	365.08	341.32	338.63	18.14%
YoY %	2.90%	1.61%	2.93%	10.75%	6.96%	0.79%	-	-
Horiz. %	128.51%	124.88%	122.90%	119.40%	107.81%	100.79%	100.00%	-
EPS	29.34	30.81	34.63	35.14	27.08	31.07	25.30	10.35%
YoY %	-4.77%	-11.03%	-1.45%	29.76%	-12.84%	22.81%	-	-
Horiz. %	115.97%	121.78%	136.88%	138.89%	107.04%	122.81%	100.00%	-
DPS	10.00	12.00	10.00	11.00	8.50	4.00	4.00	83.89%
YoY %	-16.67%	20.00%	-9.09%	29.41%	112.50%	0.00%	-	-
Horiz. %	250.00%	300.00%	250.00%	275.00%	212.50%	100.00%	100.00%	-
NAPS	1.00	1.8956	1.8904	1.7872	1.00	1.7488	1.6087	-27.10%
YoY %	-47.25%	0.28%	5.77%	78.72%	-42.82%	8.71%	-	-
Horiz. %	62.16%	117.83%	117.51%	111.10%	62.16%	108.71%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 59,991
RPS	48.28	46.95	46.24	44.92	40.53	37.93	37.61	18.06%
YoY %	2.83%	1.54%	2.94%	10.83%	6.85%	0.85%	-	-
Horiz. %	128.37%	124.83%	122.95%	119.44%	107.76%	100.85%	100.00%	-
EPS	3.25	3.42	3.85	3.90	3.01	3.45	2.81	10.15%
YoY %	-4.97%	-11.17%	-1.28%	29.57%	-12.75%	22.78%	-	-
Horiz. %	115.66%	121.71%	137.01%	138.79%	107.12%	122.78%	100.00%	-
DPS	1.11	1.33	1.11	1.22	0.94	0.44	0.44	85.00%
YoY %	-16.54%	19.82%	-9.02%	29.79%	113.64%	0.00%	-	-
Horiz. %	252.27%	302.27%	252.27%	277.27%	213.64%	100.00%	100.00%	-
NAPS	0.1109	0.2104	0.21	0.1986	0.111	0.1943	0.1787	-27.18%
YoY %	-47.29%	0.19%	5.74%	78.92%	-42.87%	8.73%	-	-
Horiz. %	62.06%	117.74%	117.52%	111.14%	62.12%	108.73%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.15	1.13	1.21	1.21	0.96	0.81	0.55	-
P/RPS	0.26	0.27	0.29	0.30	0.26	0.24	0.16	38.09%
YoY %	-3.70%	-6.90%	-3.33%	15.38%	8.33%	50.00%	-	-
Horiz. %	162.50%	168.75%	181.25%	187.50%	162.50%	150.00%	100.00%	-
P/EPS	3.92	3.67	3.49	3.44	3.54	2.61	2.17	48.16%
YoY %	6.81%	5.16%	1.45%	-2.82%	35.63%	20.28%	-	-
Horiz. %	180.65%	169.12%	160.83%	158.53%	163.13%	120.28%	100.00%	-
EY	25.51	27.26	28.62	29.04	28.21	38.36	46.00	-32.42%
YoY %	-6.42%	-4.75%	-1.45%	2.94%	-26.46%	-16.61%	-	-
Horiz. %	55.46%	59.26%	62.22%	63.13%	61.33%	83.39%	100.00%	-
DY	8.70	10.62	8.26	9.09	8.85	4.94	7.27	12.68%
YoY %	-18.08%	28.57%	-9.13%	2.71%	79.15%	-32.05%	-	-
Horiz. %	119.67%	146.08%	113.62%	125.03%	121.73%	67.95%	100.00%	-
P/NAPS	1.15	0.60	0.64	0.68	0.96	0.46	0.34	124.82%
YoY %	91.67%	-6.25%	-5.88%	-29.17%	108.70%	35.29%	-	-
Horiz. %	338.24%	176.47%	188.24%	200.00%	282.35%	135.29%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/02/11	24/11/10	23/08/10	24/05/10	24/02/10	23/11/09	21/08/09	-
Price	1.16	1.22	1.39	1.17	1.44	0.92	0.59	-
P/RPS	0.27	0.29	0.33	0.29	0.39	0.27	0.17	36.01%
YoY %	-6.90%	-12.12%	13.79%	-25.64%	44.44%	58.82%	-	-
Horiz. %	158.82%	170.59%	194.12%	170.59%	229.41%	158.82%	100.00%	-
P/EPS	3.95	3.96	4.01	3.33	5.32	2.96	2.33	42.03%
YoY %	-0.25%	-1.25%	20.42%	-37.41%	79.73%	27.04%	-	-
Horiz. %	169.53%	169.96%	172.10%	142.92%	228.33%	127.04%	100.00%	-
EY	25.29	25.25	24.91	30.03	18.81	33.77	42.88	-29.60%
YoY %	0.16%	1.36%	-17.05%	59.65%	-44.30%	-21.25%	-	-
Horiz. %	58.98%	58.89%	58.09%	70.03%	43.87%	78.75%	100.00%	-
DY	8.62	9.84	7.19	9.40	5.90	4.35	6.78	17.30%
YoY %	-12.40%	36.86%	-23.51%	59.32%	35.63%	-35.84%	-	-
Horiz. %	127.14%	145.13%	106.05%	138.64%	87.02%	64.16%	100.00%	-
P/NAPS	1.16	0.64	0.74	0.65	1.44	0.53	0.37	113.76%
YoY %	81.25%	-13.51%	13.85%	-54.86%	171.70%	43.24%	-	-
Horiz. %	313.51%	172.97%	200.00%	175.68%	389.19%	143.24%	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