[LIIHEN] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	305,352	351,228	258,198	276,626	214,926	155,120	140,528	13.79%
YoY %	-13.06%	36.03%	-6.66%	28.71%	38.55%	10.38%	-	-
Horiz. %	217.29%	249.93%	183.73%	196.85%	152.94%	110.38%	100.00%	-
PBT	23,800	30,070	9,980	36,190	23,232	-2,028	-372	-
YoY %	-20.85%	201.30%	-72.42%	55.78%	1,245.56%	-445.16%	-	-
Horiz. %	-6,397.85%	-8,083.33%	-2,682.80%	-9,728.49%	-6,245.16%	545.16%	100.00%	-
Tax	-6,088	-7,776	-2,498	-8,942	-5,054	784	498	-
YoY %	21.71%	-211.29%	72.06%	-76.93%	-744.64%	57.43%	-	-
Horiz. %	-1,222.49%	-1,561.45%	-501.61%	-1,795.58%	-1,014.86%	157.43%	100.00%	-
NP	17,712	22,294	7,482	27,248	18,178	-1,244	126	127.85%
YoY %	-20.55%	197.97%	-72.54%	49.90%	1,561.25%	-1,087.30%	-	-
Horiz. %	14,057.14%	17,693.65%	5,938.10%	21,625.40%	14,426.98%	-987.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,712	22,294	7,482	27,248	18,178	-1,244	126	127.85%
YoY %	-20.55%	197.97%	-72.54%	49.90%	1,561.25%	-1,087.30%	-	-
Horiz. %	14,057.14%	17,693.65%	5,938.10%	21,625.40%	14,426.98%	-987.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.58%	25.86%	25.03%	24.71%	21.75%	-	-	-
YoY %	-1.08%	3.32%	1.30%	13.61%	0.00%	-	-	-
Horiz. %	117.61%	118.90%	115.08%	113.61%	100.00%	-	-	-
Total Cost	287,640	328,934	250,716	249,378	196,748	156,364	140,402	12.68%
YoY %	-12.55%	31.20%	0.54%	26.75%	25.83%	11.37%	-	-
Horiz. %	204.87%	234.28%	178.57%	177.62%	140.13%	111.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	139,349	128,670	114,238	113,407	96,511	83,359	80,181	9.63%
YoY %	8.30%	12.63%	0.73%	17.51%	15.78%	3.96%	-	-
Horiz. %	173.79%	160.47%	142.48%	141.44%	120.37%	103.96%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	6,600	5,999	2,997	6,599	4,799	1,794	1,718	25.12%
YoY %	10.02%	100.17%	-54.58%	37.51%	167.50%	4.42%	-	-
Horiz. %	384.17%	349.19%	174.45%	384.11%	279.34%	104.42%	100.00%	-
Div Payout %	37.26%	26.91%	40.06%	24.22%	26.40%	0.00%	1,363.64%	-
YoY %	38.46%	-32.83%	65.40%	-8.26%	0.00%	0.00%	-	-
Horiz. %	2.73%	1.97%	2.94%	1.78%	1.94%	0.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	139,349	128,670	114,238	113,407	96,511	83,359	80,181	9.63%
YoY %	8.30%	12.63%	0.73%	17.51%	15.78%	3.96%	-	-
Horiz. %	173.79%	160.47%	142.48%	141.44%	120.37%	103.96%	100.00%	-
NOSH	60,000	59,994	59,951	59,991	59,993	59,807	57,272	0.77%
YoY %	0.01%	0.07%	-0.07%	-0.00%	0.31%	4.43%	-	-
Horiz. %	104.76%	104.75%	104.68%	104.75%	104.75%	104.43%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	5.80%	6.35%	2.90%	9.85%	8.46%	-0.80%	0.09%	-
YoY %	-8.66%	118.97%	-70.56%	16.43%	1,157.50%	-988.89%	-	-
Horiz. %	6,444.44%	7,055.56%	3,222.22%	10,944.44%	9,400.00%	-888.89%	100.00%	-
ROE	12.71%	17.33%	6.55%	24.03%	18.84%	-1.49%	0.16%	-
YoY %	-26.66%	164.58%	-72.74%	27.55%	1,364.43%	-1,031.25%	-	-
Horiz. %	7,943.75%	10,831.25%	4,093.75%	15,018.75%	11,775.00%	-931.25%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	508.92	585.43	430.68	461.11	358.25	259.36	245.37	12.91%
YoY %	-13.07%	35.93%	-6.60%	28.71%	38.13%	5.70%	-	-
Horiz. %	207.41%	238.59%	175.52%	187.92%	146.00%	105.70%	100.00%	-
EPS	29.52	37.16	12.48	45.42	30.30	-2.08	0.22	126.09%
YoY %	-20.56%	197.76%	-72.52%	49.90%	1,556.73%	-1,045.45%	-	-
Horiz. %	13,418.18%	16,890.91%	5,672.73%	20,645.45%	13,772.73%	-945.45%	100.00%	-
DPS	11.00	10.00	5.00	11.00	8.00	3.00	3.00	24.15%
YoY %	10.00%	100.00%	-54.55%	37.50%	166.67%	0.00%	-	-
Horiz. %	366.67%	333.33%	166.67%	366.67%	266.67%	100.00%	100.00%	-
NAPS	2.3225	2.1447	1.9055	1.8904	1.6087	1.3938	1.40	8.79%
YoY %	8.29%	12.55%	0.80%	17.51%	15.42%	-0.44%	-	-
Horiz. %	165.89%	153.19%	136.11%	135.03%	114.91%	99.56%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 59,999
RPS	56.55	65.04	47.81	51.23	39.80	28.73	26.02	13.79%
YoY %	-13.05%	36.04%	-6.68%	28.72%	38.53%	10.42%	-	-
Horiz. %	217.33%	249.96%	183.74%	196.89%	152.96%	110.42%	100.00%	-
EPS	3.28	4.13	1.39	5.05	3.37	-0.23	0.02	133.77%
YoY %	-20.58%	197.12%	-72.48%	49.85%	1,565.22%	-1,250.00%	-	-
Horiz. %	16,400.00%	20,650.00%	6,950.00%	25,250.00%	16,850.00%	-1,150.00%	100.00%	-
DPS	1.22	1.11	0.56	1.22	0.89	0.33	0.32	24.96%
YoY %	9.91%	98.21%	-54.10%	37.08%	169.70%	3.12%	-	-
Horiz. %	381.25%	346.88%	175.00%	381.25%	278.12%	103.12%	100.00%	-
NAPS	0.2581	0.2383	0.2116	0.21	0.1787	0.1544	0.1485	9.64%
YoY %	8.31%	12.62%	0.76%	17.52%	15.74%	3.97%	-	-
Horiz. %	173.80%	160.47%	142.49%	141.41%	120.34%	103.97%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.61	1.03	1.02	1.21	0.55	0.51	1.15	-
P/RPS	0.32	0.18	0.24	0.26	0.15	0.20	0.47	-6.20%
YoY %	77.78%	-25.00%	-7.69%	73.33%	-25.00%	-57.45%	-	-
Horiz. %	68.09%	38.30%	51.06%	55.32%	31.91%	42.55%	100.00%	-
P/EPS	5.45	2.77	8.17	2.66	1.82	-24.52	522.73	-53.22%
YoY %	96.75%	-66.10%	207.14%	46.15%	107.42%	-104.69%	-	-
Horiz. %	1.04%	0.53%	1.56%	0.51%	0.35%	-4.69%	100.00%	-
EY	18.34	36.08	12.24	37.54	55.09	-4.08	0.19	114.02%
YoY %	-49.17%	194.77%	-67.39%	-31.86%	1,450.25%	-2,247.37%	-	-
Horiz. %	9,652.63%	18,989.47%	6,442.11%	19,757.89%	28,994.74%	-2,147.37%	100.00%	-
DY	6.83	9.71	4.90	9.09	14.55	5.88	2.61	17.37%
YoY %	-29.66%	98.16%	-46.09%	-37.53%	147.45%	125.29%	-	-
Horiz. %	261.69%	372.03%	187.74%	348.28%	557.47%	225.29%	100.00%	-
P/NAPS	0.69	0.48	0.54	0.64	0.34	0.37	0.82	-2.83%
YoY %	43.75%	-11.11%	-15.62%	88.24%	-8.11%	-54.88%	-	-
Horiz. %	84.15%	58.54%	65.85%	78.05%	41.46%	45.12%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	23/08/13	27/08/12	18/08/11	23/08/10	21/08/09	25/08/08	27/08/07	-
Price	1.87	1.30	0.81	1.39	0.59	0.50	0.98	-
P/RPS	0.37	0.22	0.19	0.30	0.16	0.19	0.40	-1.28%
YoY %	68.18%	15.79%	-36.67%	87.50%	-15.79%	-52.50%	-	-
Horiz. %	92.50%	55.00%	47.50%	75.00%	40.00%	47.50%	100.00%	-
P/EPS	6.33	3.50	6.49	3.06	1.95	-24.04	445.45	-50.75%
YoY %	80.86%	-46.07%	112.09%	56.92%	108.11%	-105.40%	-	-
Horiz. %	1.42%	0.79%	1.46%	0.69%	0.44%	-5.40%	100.00%	-
EY	15.79	28.58	15.41	32.68	51.36	-4.16	0.22	103.72%
YoY %	-44.75%	85.46%	-52.85%	-36.37%	1,334.62%	-1,990.91%	-	-
Horiz. %	7,177.27%	12,990.91%	7,004.55%	14,854.55%	23,345.45%	-1,890.91%	100.00%	-
DY	5.88	7.69	6.17	7.91	13.56	6.00	3.06	11.48%
YoY %	-23.54%	24.64%	-22.00%	-41.67%	126.00%	96.08%	-	-
Horiz. %	192.16%	251.31%	201.63%	258.50%	443.14%	196.08%	100.00%	-
P/NAPS	0.81	0.61	0.43	0.74	0.37	0.36	0.70	2.46%
YoY %	32.79%	41.86%	-41.89%	100.00%	2.78%	-48.57%	-	-
Horiz. %	115.71%	87.14%	61.43%	105.71%	52.86%	51.43%	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