[LIIHEN] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Annualized Quarter Result
Revenue	661,576	448,328	381,388	331,940	332,904	221,304	266,972	16.31%
YoY %	47.57%	17.55%	14.90%	-0.29%	50.43%	-17.11%	-	-
Horiz. %	247.81%	167.93%	142.86%	124.34%	124.70%	82.89%	100.00%	-
PBT	111,148	55,480	43,180	32,872	24,784	11,284	38,736	19.18%
YoY %	100.34%	28.49%	31.36%	32.63%	119.64%	-70.87%	-	-
Horiz. %	286.94%	143.23%	111.47%	84.86%	63.98%	29.13%	100.00%	-
Tax	-27,052	-12,504	-10,156	-7,844	-5,984	-3,032	-9,028	20.04%
YoY %	-116.35%	-23.12%	-29.47%	-31.08%	-97.36%	66.42%	-	-
Horiz. %	299.65%	138.50%	112.49%	86.89%	66.28%	33.58%	100.00%	-
NP	84,096	42,976	33,024	25,028	18,800	8,252	29,708	18.91%
YoY %	95.68%	30.14%	31.95%	33.13%	127.82%	-72.22%	-	-
Horiz. %	283.08%	144.66%	111.16%	84.25%	63.28%	27.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	84,096	42,976	33,024	25,028	18,800	8,252	29,708	18.91%
YoY %	95.68%	30.14%	31.95%	33.13%	127.82%	-72.22%	-	-
Horiz. %	283.08%	144.66%	111.16%	84.25%	63.28%	27.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.34%	22.54%	23.52%	23.86%	24.14%	26.87%	23.31%	-
YoY %	7.99%	-4.17%	-1.42%	-1.16%	-10.16%	15.27%	-	-
Horiz. %	104.42%	96.70%	100.90%	102.36%	103.56%	115.27%	100.00%	-
Total Cost	577,480	405,352	348,364	306,912	314,104	213,052	237,264	15.96%
YoY %	42.46%	16.36%	13.51%	-2.29%	47.43%	-10.20%	-	-
Horiz. %	243.39%	170.84%	146.83%	129.35%	132.39%	89.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	240,300	199,295	151,974	140,952	125,285	114,944	107,217	14.38%
YoY %	20.58%	31.14%	7.82%	12.51%	9.00%	7.21%	-	-
Horiz. %	224.12%	185.88%	141.74%	131.46%	116.85%	107.21%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	28,800	14,400	9,600	9,600	4,802	3,596	10,798	17.74%
YoY %	100.00%	50.00%	0.00%	99.92%	33.54%	-66.70%	-	-
Horiz. %	266.72%	133.36%	88.91%	88.91%	44.47%	33.30%	100.00%	-
Div Payout %	34.25%	33.51%	29.07%	38.36%	25.54%	43.58%	36.35%	-
YoY %	2.21%	15.27%	-24.22%	50.20%	-41.40%	19.89%	-	-
Horiz. %	94.22%	92.19%	79.97%	105.53%	70.26%	119.89%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	240,300	199,295	151,974	140,952	125,285	114,944	107,217	14.38%
YoY %	20.58%	31.14%	7.82%	12.51%	9.00%	7.21%	-	-
Horiz. %	224.12%	185.88%	141.74%	131.46%	116.85%	107.21%	100.00%	-
NOSH	180,000	60,000	60,000	60,000	60,025	59,941	59,991	20.07%
YoY %	200.00%	0.00%	0.00%	-0.04%	0.14%	-0.08%	-	-
Horiz. %	300.05%	100.02%	100.02%	100.02%	100.06%	99.92%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	12.71%	9.59%	8.66%	7.54%	5.65%	3.73%	11.13%	-
YoY %	32.53%	10.74%	14.85%	33.45%	51.47%	-66.49%	-	-
Horiz. %	114.20%	86.16%	77.81%	67.74%	50.76%	33.51%	100.00%	-
ROE	35.00%	21.56%	21.73%	17.76%	15.01%	7.18%	27.71%	-
YoY %	62.34%	-0.78%	22.35%	18.32%	109.05%	-74.09%	-	-
Horiz. %	126.31%	77.81%	78.42%	64.09%	54.17%	25.91%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	367.54	747.21	635.65	553.23	554.60	369.20	445.01	-3.13%
YoY %	-50.81%	17.55%	14.90%	-0.25%	50.22%	-17.04%	-	-
Horiz. %	82.59%	167.91%	142.84%	124.32%	124.63%	82.96%	100.00%	-
EPS	46.72	71.64	55.04	41.72	31.32	13.76	49.52	-0.96%
YoY %	-34.79%	30.16%	31.93%	33.21%	127.62%	-72.21%	-	-
Horiz. %	94.35%	144.67%	111.15%	84.25%	63.25%	27.79%	100.00%	-
DPS	16.00	24.00	16.00	16.00	8.00	6.00	18.00	-1.94%
YoY %	-33.33%	50.00%	0.00%	100.00%	33.33%	-66.67%	-	-
Horiz. %	88.89%	133.33%	88.89%	88.89%	44.44%	33.33%	100.00%	-
NAPS	1.335	3.3216	2.5329	2.3492	2.0872	1.9176	1.7872	-4.74%
YoY %	-59.81%	31.14%	7.82%	12.55%	8.84%	7.30%	-	-
Horiz. %	74.70%	185.85%	141.72%	131.45%	116.79%	107.30%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 60,000
RPS	122.51	83.02	70.63	61.47	61.65	40.98	49.44	16.31%
YoY %	47.57%	17.54%	14.90%	-0.29%	50.44%	-17.11%	-	-
Horiz. %	247.80%	167.92%	142.86%	124.33%	124.70%	82.89%	100.00%	-
EPS	15.57	7.96	6.12	4.63	3.48	1.53	5.50	18.91%
YoY %	95.60%	30.07%	32.18%	33.05%	127.45%	-72.18%	-	-
Horiz. %	283.09%	144.73%	111.27%	84.18%	63.27%	27.82%	100.00%	-
DPS	5.33	2.67	1.78	1.78	0.89	0.67	2.00	17.72%
YoY %	99.63%	50.00%	0.00%	100.00%	32.84%	-66.50%	-	-
Horiz. %	266.50%	133.50%	89.00%	89.00%	44.50%	33.50%	100.00%	-
NAPS	0.445	0.3691	0.2814	0.261	0.232	0.2129	0.1986	14.37%
YoY %	20.56%	31.17%	7.82%	12.50%	8.97%	7.20%	-	-
Horiz. %	224.07%	185.85%	141.69%	131.42%	116.82%	107.20%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	2.07	4.14	1.78	1.16	0.97	1.15	1.21	-
P/RPS	0.56	0.55	0.28	0.21	0.17	0.31	0.27	12.91%
YoY %	1.82%	96.43%	33.33%	23.53%	-45.16%	14.81%	-	-
Horiz. %	207.41%	203.70%	103.70%	77.78%	62.96%	114.81%	100.00%	-
P/EPS	4.43	5.78	3.23	2.78	3.10	8.35	2.44	10.44%
YoY %	-23.36%	78.95%	16.19%	-10.32%	-62.87%	242.21%	-	-
Horiz. %	181.56%	236.89%	132.38%	113.93%	127.05%	342.21%	100.00%	-
EY	22.57	17.30	30.92	35.96	32.29	11.97	40.93	-9.43%
YoY %	30.46%	-44.05%	-14.02%	11.37%	169.76%	-70.75%	-	-
Horiz. %	55.14%	42.27%	75.54%	87.86%	78.89%	29.25%	100.00%	-
DY	7.73	5.80	8.99	13.79	8.25	5.22	14.88	-10.33%
YoY %	33.28%	-35.48%	-34.81%	67.15%	58.05%	-64.92%	-	-
Horiz. %	51.95%	38.98%	60.42%	92.67%	55.44%	35.08%	100.00%	-
P/NAPS	1.55	1.25	0.70	0.49	0.46	0.60	0.68	14.70%
YoY %	24.00%	78.57%	42.86%	6.52%	-23.33%	-11.76%	-	-
Horiz. %	227.94%	183.82%	102.94%	72.06%	67.65%	88.24%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	20/05/16	25/05/15	26/05/14	27/05/13	28/05/12	24/05/11	24/05/10	-
Price	2.51	4.09	1.91	1.55	1.00	1.15	1.17	-
P/RPS	0.68	0.55	0.30	0.28	0.18	0.31	0.26	17.36%
YoY %	23.64%	83.33%	7.14%	55.56%	-41.94%	19.23%	-	-
Horiz. %	261.54%	211.54%	115.38%	107.69%	69.23%	119.23%	100.00%	-
P/EPS	5.37	5.71	3.47	3.72	3.19	8.35	2.36	14.67%
YoY %	-5.95%	64.55%	-6.72%	16.61%	-61.80%	253.81%	-	-
Horiz. %	227.54%	241.95%	147.03%	157.63%	135.17%	353.81%	100.00%	-
EY	18.61	17.51	28.82	26.91	31.32	11.97	42.32	-12.78%
YoY %	6.28%	-39.24%	7.10%	-14.08%	161.65%	-71.72%	-	-
Horiz. %	43.97%	41.38%	68.10%	63.59%	74.01%	28.28%	100.00%	-
DY	6.37	5.87	8.38	10.32	8.00	5.22	15.38	-13.65%
YoY %	8.52%	-29.95%	-18.80%	29.00%	53.26%	-66.06%	-	-
Horiz. %	41.42%	38.17%	54.49%	67.10%	52.02%	33.94%	100.00%	-
P/NAPS	1.88	1.23	0.75	0.66	0.48	0.60	0.65	19.34%
YoY %	52.85%	64.00%	13.64%	37.50%	-20.00%	-7.69%	-	-
Horiz. %	289.23%	189.23%	115.38%	101.54%	73.85%	92.31%	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