[LIIHEN] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Annualized Quarter Result
Revenue	332,904	221,304	266,972	172,120	125,292	124,508	119,276	18.63%
YoY %	50.43%	-17.11%	55.11%	37.38%	0.63%	4.39%	-	-
Horiz. %	279.10%	185.54%	223.83%	144.30%	105.04%	104.39%	100.00%	-
PBT	24,784	11,284	38,736	11,496	-4,560	-2,288	-2,052	-
YoY %	119.64%	-70.87%	236.95%	352.11%	-99.30%	-11.50%	-	-
Horiz. %	-1,207.80%	-549.90%	-1,887.72%	-560.23%	222.22%	111.50%	100.00%	-
Tax	-5,984	-3,032	-9,028	-1,168	716	1,056	-860	38.12%
YoY %	-97.36%	66.42%	-672.95%	-263.13%	-32.20%	222.79%	-	-
Horiz. %	695.81%	352.56%	1,049.77%	135.81%	-83.26%	-122.79%	100.00%	-
NP	18,800	8,252	29,708	10,328	-3,844	-1,232	-2,912	-
YoY %	127.82%	-72.22%	187.65%	368.68%	-212.01%	57.69%	-	-
Horiz. %	-645.60%	-283.38%	-1,020.19%	-354.67%	132.01%	42.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,800	8,252	29,708	10,328	-3,844	-1,232	-2,912	-
YoY %	127.82%	-72.22%	187.65%	368.68%	-212.01%	57.69%	-	-
Horiz. %	-645.60%	-283.38%	-1,020.19%	-354.67%	132.01%	42.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.14%	26.87%	23.31%	10.16%	-	-	-	-
YoY %	-10.16%	15.27%	129.43%	0.00%	-	-	-	-
Horiz. %	237.60%	264.47%	229.43%	100.00%	-	-	-	-
Total Cost	314,104	213,052	237,264	161,792	129,136	125,740	122,188	17.02%
YoY %	47.43%	-10.20%	46.65%	25.29%	2.70%	2.91%	-	-
Horiz. %	257.07%	174.36%	194.18%	132.41%	105.69%	102.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,285	114,944	107,217	92,411	84,279	85,152	84,231	6.83%
YoY %	9.00%	7.21%	16.02%	9.65%	-1.03%	1.09%	-	-
Horiz. %	148.74%	136.46%	127.29%	109.71%	100.06%	101.09%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	4,802	3,596	10,798	-	-	-	-	-
YoY %	33.54%	-66.70%	0.00%	-	-	-	-	-
Horiz. %	44.47%	33.30%	100.00%	-	-	-	-	-
Div Payout %	25.54%	43.58%	36.35%	-	-	-	-	-
YoY %	-41.40%	19.89%	0.00%	-	-	-	-	-
Horiz. %	70.26%	119.89%	100.00%	-	-	-	-	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	125,285	114,944	107,217	92,411	84,279	85,152	84,231	6.83%
YoY %	9.00%	7.21%	16.02%	9.65%	-1.03%	1.09%	-	-
Horiz. %	148.74%	136.46%	127.29%	109.71%	100.06%	101.09%	100.00%	-
NOSH	60,025	59,941	59,991	60,046	60,062	60,392	60,165	-0.03%
YoY %	0.14%	-0.08%	-0.09%	-0.03%	-0.55%	0.38%	-	-
Horiz. %	99.77%	99.63%	99.71%	99.80%	99.83%	100.38%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	5.65%	3.73%	11.13%	6.00%	-3.07%	-0.99%	-2.44%	-
YoY %	51.47%	-66.49%	85.50%	295.44%	-210.10%	59.43%	-	-
Horiz. %	-231.56%	-152.87%	-456.15%	-245.90%	125.82%	40.57%	100.00%	-
ROE	15.01%	7.18%	27.71%	11.18%	-4.56%	-1.45%	-3.46%	-
YoY %	109.05%	-74.09%	147.85%	345.18%	-214.48%	58.09%	-	-
Horiz. %	-433.82%	-207.51%	-800.87%	-323.12%	131.79%	41.91%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	554.60	369.20	445.01	286.64	208.60	206.17	198.25	18.68%
YoY %	50.22%	-17.04%	55.25%	37.41%	1.18%	3.99%	-	-
Horiz. %	279.75%	186.23%	224.47%	144.59%	105.22%	103.99%	100.00%	-
EPS	31.32	13.76	49.52	17.20	-6.40	-2.04	-4.84	-
YoY %	127.62%	-72.21%	187.91%	368.75%	-213.73%	57.85%	-	-
Horiz. %	-647.11%	-284.30%	-1,023.14%	-355.37%	132.23%	42.15%	100.00%	-
DPS	8.00	6.00	18.00	0.00	0.00	0.00	0.00	-
YoY %	33.33%	-66.67%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	44.44%	33.33%	100.00%	-	-	-	-	-
NAPS	2.0872	1.9176	1.7872	1.539	1.4032	1.41	1.40	6.87%
YoY %	8.84%	7.30%	16.13%	9.68%	-0.48%	0.71%	-	-
Horiz. %	149.09%	136.97%	127.66%	109.93%	100.23%	100.71%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 60,046
RPS	61.65	40.98	49.44	31.87	23.20	23.06	22.09	18.63%
YoY %	50.44%	-17.11%	55.13%	37.37%	0.61%	4.39%	-	-
Horiz. %	279.09%	185.51%	223.81%	144.27%	105.02%	104.39%	100.00%	-
EPS	3.48	1.53	5.50	1.91	-0.71	-0.23	-0.54	-
YoY %	127.45%	-72.18%	187.96%	369.01%	-208.70%	57.41%	-	-
Horiz. %	-644.44%	-283.33%	-1,018.52%	-353.70%	131.48%	42.59%	100.00%	-
DPS	0.89	0.67	2.00	0.00	0.00	0.00	0.00	-
YoY %	32.84%	-66.50%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	44.50%	33.50%	100.00%	-	-	-	-	-
NAPS	0.232	0.2129	0.1986	0.1711	0.1561	0.1577	0.156	6.83%
YoY %	8.97%	7.20%	16.07%	9.61%	-1.01%	1.09%	-	-
Horiz. %	148.72%	136.47%	127.31%	109.68%	100.06%	101.09%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	0.97	1.15	1.21	0.46	0.62	0.72	0.77	-
P/RPS	0.17	0.31	0.27	0.16	0.30	0.35	0.39	-12.91%
YoY %	-45.16%	14.81%	68.75%	-46.67%	-14.29%	-10.26%	-	-
Horiz. %	43.59%	79.49%	69.23%	41.03%	76.92%	89.74%	100.00%	-
P/EPS	3.10	8.35	2.44	2.67	-9.69	-35.29	-15.91	-
YoY %	-62.87%	242.21%	-8.61%	127.55%	72.54%	-121.81%	-	-
Horiz. %	-19.48%	-52.48%	-15.34%	-16.78%	60.91%	221.81%	100.00%	-
EY	32.29	11.97	40.93	37.39	-10.32	-2.83	-6.29	-
YoY %	169.76%	-70.75%	9.47%	462.31%	-264.66%	55.01%	-	-
Horiz. %	-513.35%	-190.30%	-650.72%	-594.44%	164.07%	44.99%	100.00%	-
DY	8.25	5.22	14.88	0.00	0.00	0.00	0.00	-
YoY %	58.05%	-64.92%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	55.44%	35.08%	100.00%	-	-	-	-	-
P/NAPS	0.46	0.60	0.68	0.30	0.44	0.51	0.55	-2.93%
YoY %	-23.33%	-11.76%	126.67%	-31.82%	-13.73%	-7.27%	-	-
Horiz. %	83.64%	109.09%	123.64%	54.55%	80.00%	92.73%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	28/05/12	24/05/11	24/05/10	27/05/09	26/05/08	28/05/07	29/05/06	-
Price	1.00	1.15	1.17	0.47	0.58	0.68	0.66	-
P/RPS	0.18	0.31	0.26	0.16	0.28	0.33	0.33	-9.60%
YoY %	-41.94%	19.23%	62.50%	-42.86%	-15.15%	0.00%	-	-
Horiz. %	54.55%	93.94%	78.79%	48.48%	84.85%	100.00%	100.00%	-
P/EPS	3.19	8.35	2.36	2.73	-9.06	-33.33	-13.64	-
YoY %	-61.80%	253.81%	-13.55%	130.13%	72.82%	-144.35%	-	-
Horiz. %	-23.39%	-61.22%	-17.30%	-20.01%	66.42%	244.35%	100.00%	-
EY	31.32	11.97	42.32	36.60	-11.03	-3.00	-7.33	-
YoY %	161.65%	-71.72%	15.63%	431.82%	-267.67%	59.07%	-	-
Horiz. %	-427.29%	-163.30%	-577.35%	-499.32%	150.48%	40.93%	100.00%	-
DY	8.00	5.22	15.38	0.00	0.00	0.00	0.00	-
YoY %	53.26%	-66.06%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	52.02%	33.94%	100.00%	-	-	-	-	-
P/NAPS	0.48	0.60	0.65	0.31	0.41	0.48	0.47	0.35%
YoY %	-20.00%	-7.69%	109.68%	-24.39%	-14.58%	2.13%	-	-
Horiz. %	102.13%	127.66%	138.30%	65.96%	87.23%	102.13%	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