[LIIHEN] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	500,714	386,408	305,352	351,228	258,198	276,626	214,926	15.13%
YoY %	29.58%	26.55%	-13.06%	36.03%	-6.66%	28.71%	-	-
Horiz. %	232.97%	179.79%	142.07%	163.42%	120.13%	128.71%	100.00%	-
PBT	62,654	39,036	23,800	30,070	9,980	36,190	23,232	17.97%
YoY %	60.50%	64.02%	-20.85%	201.30%	-72.42%	55.78%	-	-
Horiz. %	269.69%	168.03%	102.44%	129.43%	42.96%	155.78%	100.00%	-
Tax	-15,844	-9,622	-6,088	-7,776	-2,498	-8,942	-5,054	20.96%
YoY %	-64.66%	-58.05%	21.71%	-211.29%	72.06%	-76.93%	-	-
Horiz. %	313.49%	190.38%	120.46%	153.86%	49.43%	176.93%	100.00%	-
NP	46,810	29,414	17,712	22,294	7,482	27,248	18,178	17.06%
YoY %	59.14%	66.07%	-20.55%	197.97%	-72.54%	49.90%	-	-
Horiz. %	257.51%	161.81%	97.44%	122.64%	41.16%	149.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,810	29,414	17,712	22,294	7,482	27,248	18,178	17.06%
YoY %	59.14%	66.07%	-20.55%	197.97%	-72.54%	49.90%	-	-
Horiz. %	257.51%	161.81%	97.44%	122.64%	41.16%	149.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.29%	24.65%	25.58%	25.86%	25.03%	24.71%	21.75%	-
YoY %	2.60%	-3.64%	-1.08%	3.32%	1.30%	13.61%	-	-
Horiz. %	116.28%	113.33%	117.61%	118.90%	115.08%	113.61%	100.00%	-
Total Cost	453,904	356,994	287,640	328,934	250,716	249,378	196,748	14.94%
YoY %	27.15%	24.11%	-12.55%	31.20%	0.54%	26.75%	-	-
Horiz. %	230.70%	181.45%	146.20%	167.19%	127.43%	126.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	205,956	153,930	139,349	128,670	114,238	113,407	96,511	13.45%
YoY %	33.80%	10.46%	8.30%	12.63%	0.73%	17.51%	-	-
Horiz. %	213.40%	159.49%	144.39%	133.32%	118.37%	117.51%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	15,600	9,000	6,600	5,999	2,997	6,599	4,799	21.69%
YoY %	73.33%	36.36%	10.02%	100.17%	-54.58%	37.51%	-	-
Horiz. %	325.07%	187.54%	137.53%	125.01%	62.45%	137.51%	100.00%	-
Div Payout %	33.33%	30.60%	37.26%	26.91%	40.06%	24.22%	26.40%	-
YoY %	8.92%	-17.87%	38.46%	-32.83%	65.40%	-8.26%	-	-
Horiz. %	126.25%	115.91%	141.14%	101.93%	151.74%	91.74%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	205,956	153,930	139,349	128,670	114,238	113,407	96,511	13.45%
YoY %	33.80%	10.46%	8.30%	12.63%	0.73%	17.51%	-	-
Horiz. %	213.40%	159.49%	144.39%	133.32%	118.37%	117.51%	100.00%	-
NOSH	60,000	60,000	60,000	59,994	59,951	59,991	59,993	0.00%
YoY %	0.00%	0.00%	0.01%	0.07%	-0.07%	-0.00%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.00%	99.93%	100.00%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	9.35%	7.61%	5.80%	6.35%	2.90%	9.85%	8.46%	-
YoY %	22.86%	31.21%	-8.66%	118.97%	-70.56%	16.43%	-	-
Horiz. %	110.52%	89.95%	68.56%	75.06%	34.28%	116.43%	100.00%	-
ROE	22.73%	19.11%	12.71%	17.33%	6.55%	24.03%	18.84%	-
YoY %	18.94%	50.35%	-26.66%	164.58%	-72.74%	27.55%	-	-
Horiz. %	120.65%	101.43%	67.46%	91.99%	34.77%	127.55%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	834.52	644.01	508.92	585.43	430.68	461.11	358.25	15.12%
YoY %	29.58%	26.54%	-13.07%	35.93%	-6.60%	28.71%	-	-
Horiz. %	232.94%	179.77%	142.06%	163.41%	120.22%	128.71%	100.00%	-
EPS	78.02	49.02	29.52	37.16	12.48	45.42	30.30	17.06%
YoY %	59.16%	66.06%	-20.56%	197.76%	-72.52%	49.90%	-	-
Horiz. %	257.49%	161.78%	97.43%	122.64%	41.19%	149.90%	100.00%	-
DPS	26.00	15.00	11.00	10.00	5.00	11.00	8.00	21.69%
YoY %	73.33%	36.36%	10.00%	100.00%	-54.55%	37.50%	-	-
Horiz. %	325.00%	187.50%	137.50%	125.00%	62.50%	137.50%	100.00%	-
NAPS	3.4326	2.5655	2.3225	2.1447	1.9055	1.8904	1.6087	13.45%
YoY %	33.80%	10.46%	8.29%	12.55%	0.80%	17.51%	-	-
Horiz. %	213.38%	159.48%	144.37%	133.32%	118.45%	117.51%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 59,972
RPS	92.72	71.56	56.55	65.04	47.81	51.23	39.80	15.12%
YoY %	29.57%	26.54%	-13.05%	36.04%	-6.68%	28.72%	-	-
Horiz. %	232.96%	179.80%	142.09%	163.42%	120.13%	128.72%	100.00%	-
EPS	8.67	5.45	3.28	4.13	1.39	5.05	3.37	17.04%
YoY %	59.08%	66.16%	-20.58%	197.12%	-72.48%	49.85%	-	-
Horiz. %	257.27%	161.72%	97.33%	122.55%	41.25%	149.85%	100.00%	-
DPS	2.89	1.67	1.22	1.11	0.56	1.22	0.89	21.67%
YoY %	73.05%	36.89%	9.91%	98.21%	-54.10%	37.08%	-	-
Horiz. %	324.72%	187.64%	137.08%	124.72%	62.92%	137.08%	100.00%	-
NAPS	0.3814	0.2851	0.2581	0.2383	0.2116	0.21	0.1787	13.46%
YoY %	33.78%	10.46%	8.31%	12.62%	0.76%	17.52%	-	-
Horiz. %	213.43%	159.54%	144.43%	133.35%	118.41%	117.52%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	4.73	2.49	1.61	1.03	1.02	1.21	0.55	-
P/RPS	0.57	0.39	0.32	0.18	0.24	0.26	0.15	24.90%
YoY %	46.15%	21.88%	77.78%	-25.00%	-7.69%	73.33%	-	-
Horiz. %	380.00%	260.00%	213.33%	120.00%	160.00%	173.33%	100.00%	-
P/EPS	6.06	5.08	5.45	2.77	8.17	2.66	1.82	22.18%
YoY %	19.29%	-6.79%	96.75%	-66.10%	207.14%	46.15%	-	-
Horiz. %	332.97%	279.12%	299.45%	152.20%	448.90%	146.15%	100.00%	-
EY	16.49	19.69	18.34	36.08	12.24	37.54	55.09	-18.20%
YoY %	-16.25%	7.36%	-49.17%	194.77%	-67.39%	-31.86%	-	-
Horiz. %	29.93%	35.74%	33.29%	65.49%	22.22%	68.14%	100.00%	-
DY	5.50	6.02	6.83	9.71	4.90	9.09	14.55	-14.96%
YoY %	-8.64%	-11.86%	-29.66%	98.16%	-46.09%	-37.53%	-	-
Horiz. %	37.80%	41.37%	46.94%	66.74%	33.68%	62.47%	100.00%	-
P/NAPS	1.38	0.97	0.69	0.48	0.54	0.64	0.34	26.28%
YoY %	42.27%	40.58%	43.75%	-11.11%	-15.62%	88.24%	-	-
Horiz. %	405.88%	285.29%	202.94%	141.18%	158.82%	188.24%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/15	25/08/14	23/08/13	27/08/12	18/08/11	23/08/10	21/08/09	-
Price	5.75	2.64	1.87	1.30	0.81	1.39	0.59	-
P/RPS	0.69	0.41	0.37	0.22	0.19	0.30	0.16	27.56%
YoY %	68.29%	10.81%	68.18%	15.79%	-36.67%	87.50%	-	-
Horiz. %	431.25%	256.25%	231.25%	137.50%	118.75%	187.50%	100.00%	-
P/EPS	7.37	5.39	6.33	3.50	6.49	3.06	1.95	24.79%
YoY %	36.73%	-14.85%	80.86%	-46.07%	112.09%	56.92%	-	-
Horiz. %	377.95%	276.41%	324.62%	179.49%	332.82%	156.92%	100.00%	-
EY	13.57	18.57	15.79	28.58	15.41	32.68	51.36	-19.88%
YoY %	-26.93%	17.61%	-44.75%	85.46%	-52.85%	-36.37%	-	-
Horiz. %	26.42%	36.16%	30.74%	55.65%	30.00%	63.63%	100.00%	-
DY	4.52	5.68	5.88	7.69	6.17	7.91	13.56	-16.72%
YoY %	-20.42%	-3.40%	-23.54%	24.64%	-22.00%	-41.67%	-	-
Horiz. %	33.33%	41.89%	43.36%	56.71%	45.50%	58.33%	100.00%	-
P/NAPS	1.68	1.03	0.81	0.61	0.43	0.74	0.37	28.66%
YoY %	63.11%	27.16%	32.79%	41.86%	-41.89%	100.00%	-	-
Horiz. %	454.05%	278.38%	218.92%	164.86%	116.22%	200.00%	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