[LIIHEN] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	129,099	138,313	107,463	77,560	70,264	65,445	43,854	19.70%
YoY %	-6.66%	28.71%	38.55%	10.38%	7.36%	49.23%	-	-
Horiz. %	294.38%	315.39%	245.05%	176.86%	160.22%	149.23%	100.00%	-
PBT	4,990	18,095	11,616	-1,014	-186	415	-1,329	-
YoY %	-72.42%	55.78%	1,245.56%	-445.16%	-144.82%	131.23%	-	-
Horiz. %	-375.47%	-1,361.55%	-874.04%	76.30%	14.00%	-31.23%	100.00%	-
Tax	-1,249	-4,471	-2,527	392	249	-691	-135	44.86%
YoY %	72.06%	-76.93%	-744.64%	57.43%	136.03%	-411.85%	-	-
Horiz. %	925.19%	3,311.85%	1,871.85%	-290.37%	-184.44%	511.85%	100.00%	-
NP	3,741	13,624	9,089	-622	63	-276	-1,464	-
YoY %	-72.54%	49.90%	1,561.25%	-1,087.30%	122.83%	81.15%	-	-
Horiz. %	-255.53%	-930.60%	-620.83%	42.49%	-4.30%	18.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,741	13,624	9,089	-622	63	-276	-1,464	-
YoY %	-72.54%	49.90%	1,561.25%	-1,087.30%	122.83%	81.15%	-	-
Horiz. %	-255.53%	-930.60%	-620.83%	42.49%	-4.30%	18.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.03%	24.71%	21.75%	-	-	166.51%	-	-
YoY %	1.30%	13.61%	0.00%	-	-	0.00%	-	-
Horiz. %	15.03%	14.84%	13.06%	-	-	100.00%	-	-
Total Cost	125,358	124,689	98,374	78,182	70,201	65,721	45,318	18.47%
YoY %	0.54%	26.75%	25.83%	11.37%	6.82%	45.02%	-	-
Horiz. %	276.62%	275.14%	217.07%	172.52%	154.91%	145.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	114,238	113,407	96,511	83,359	80,181	85,213	82,199	5.63%
YoY %	0.73%	17.51%	15.78%	3.96%	-5.91%	3.67%	-	-
Horiz. %	138.98%	137.97%	117.41%	101.41%	97.54%	103.67%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	1,498	3,299	2,399	897	859	919	-	-
YoY %	-54.59%	37.52%	167.45%	4.42%	-6.53%	0.00%	-	-
Horiz. %	163.00%	358.98%	261.04%	97.61%	93.47%	100.00%	-	-
Div Payout %	40.06%	24.22%	26.40%	0.00%	1,363.63%	0.00%	-	-
YoY %	65.40%	-8.26%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	2.94%	1.78%	1.94%	0.00%	100.00%	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	114,238	113,407	96,511	83,359	80,181	85,213	82,199	5.63%
YoY %	0.73%	17.51%	15.78%	3.96%	-5.91%	3.67%	-	-
Horiz. %	138.98%	137.97%	117.41%	101.41%	97.54%	103.67%	100.00%	-
NOSH	59,951	59,991	59,993	59,807	57,272	61,304	59,999	-0.01%
YoY %	-0.07%	-0.00%	0.31%	4.43%	-6.58%	2.18%	-	-
Horiz. %	99.92%	99.99%	99.99%	99.68%	95.45%	102.18%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	2.90%	9.85%	8.46%	-0.80%	0.09%	-0.42%	-3.34%	-
YoY %	-70.56%	16.43%	1,157.50%	-988.89%	121.43%	87.43%	-	-
Horiz. %	-86.83%	-294.91%	-253.29%	23.95%	-2.69%	12.57%	100.00%	-
ROE	3.27%	12.01%	9.42%	-0.75%	0.08%	-0.32%	-1.78%	-
YoY %	-72.77%	27.49%	1,356.00%	-1,037.50%	125.00%	82.02%	-	-
Horiz. %	-183.71%	-674.72%	-529.21%	42.13%	-4.49%	17.98%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	215.34	230.56	179.12	129.68	122.68	106.75	73.09	19.72%
YoY %	-6.60%	28.72%	38.12%	5.71%	14.92%	46.05%	-	-
Horiz. %	294.62%	315.45%	245.07%	177.43%	167.85%	146.05%	100.00%	-
EPS	6.24	22.71	15.15	-1.04	0.11	-0.46	-2.44	-
YoY %	-72.52%	49.90%	1,556.73%	-1,045.45%	123.91%	81.15%	-	-
Horiz. %	-255.74%	-930.74%	-620.90%	42.62%	-4.51%	18.85%	100.00%	-
DPS	2.50	5.50	4.00	1.50	1.50	1.50	0.00	-
YoY %	-54.55%	37.50%	166.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	166.67%	366.67%	266.67%	100.00%	100.00%	100.00%	-	-
NAPS	1.9055	1.8904	1.6087	1.3938	1.40	1.39	1.37	5.65%
YoY %	0.80%	17.51%	15.42%	-0.44%	0.72%	1.46%	-	-
Horiz. %	139.09%	137.99%	117.42%	101.74%	102.19%	101.46%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 59,473
RPS	23.91	25.61	19.90	14.36	13.01	12.12	8.12	19.71%
YoY %	-6.64%	28.69%	38.58%	10.38%	7.34%	49.26%	-	-
Horiz. %	294.46%	315.39%	245.07%	176.85%	160.22%	149.26%	100.00%	-
EPS	0.69	2.52	1.68	-0.12	0.01	-0.05	-0.27	-
YoY %	-72.62%	50.00%	1,500.00%	-1,300.00%	120.00%	81.48%	-	-
Horiz. %	-255.56%	-933.33%	-622.22%	44.44%	-3.70%	18.52%	100.00%	-
DPS	0.28	0.61	0.44	0.17	0.16	0.17	0.00	-
YoY %	-54.10%	38.64%	158.82%	6.25%	-5.88%	0.00%	-	-
Horiz. %	164.71%	358.82%	258.82%	100.00%	94.12%	100.00%	-	-
NAPS	0.2116	0.21	0.1787	0.1544	0.1485	0.1578	0.1522	5.64%
YoY %	0.76%	17.52%	15.74%	3.97%	-5.89%	3.68%	-	-
Horiz. %	139.03%	137.98%	117.41%	101.45%	97.57%	103.68%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.02	1.21	0.55	0.51	1.15	0.64	0.88	-
P/RPS	0.47	0.52	0.31	0.39	0.94	0.60	1.20	-14.45%
YoY %	-9.62%	67.74%	-20.51%	-58.51%	56.67%	-50.00%	-	-
Horiz. %	39.17%	43.33%	25.83%	32.50%	78.33%	50.00%	100.00%	-
P/EPS	16.35	5.33	3.63	-49.04	1,045.45	-142.16	-36.07	-
YoY %	206.75%	46.83%	107.40%	-104.69%	835.40%	-294.12%	-	-
Horiz. %	-45.33%	-14.78%	-10.06%	135.96%	-2,898.39%	394.12%	100.00%	-
EY	6.12	18.77	27.55	-2.04	0.10	-0.70	-2.77	-
YoY %	-67.39%	-31.87%	1,450.49%	-2,140.00%	114.29%	74.73%	-	-
Horiz. %	-220.94%	-677.62%	-994.58%	73.65%	-3.61%	25.27%	100.00%	-
DY	2.45	4.55	7.27	2.94	1.30	2.34	0.00	-
YoY %	-46.15%	-37.41%	147.28%	126.15%	-44.44%	0.00%	-	-
Horiz. %	104.70%	194.44%	310.68%	125.64%	55.56%	100.00%	-	-
P/NAPS	0.54	0.64	0.34	0.37	0.82	0.46	0.64	-2.79%
YoY %	-15.62%	88.24%	-8.11%	-54.88%	78.26%	-28.12%	-	-
Horiz. %	84.38%	100.00%	53.12%	57.81%	128.12%	71.88%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	18/08/11	23/08/10	21/08/09	25/08/08	27/08/07	28/08/06	29/08/05	-
Price	0.81	1.39	0.59	0.50	0.98	0.57	0.79	-
P/RPS	0.38	0.60	0.33	0.39	0.80	0.53	1.08	-15.97%
YoY %	-36.67%	81.82%	-15.38%	-51.25%	50.94%	-50.93%	-	-
Horiz. %	35.19%	55.56%	30.56%	36.11%	74.07%	49.07%	100.00%	-
P/EPS	12.98	6.12	3.89	-48.08	890.91	-126.61	-32.38	-
YoY %	112.09%	57.33%	108.09%	-105.40%	803.66%	-291.01%	-	-
Horiz. %	-40.09%	-18.90%	-12.01%	148.49%	-2,751.42%	391.01%	100.00%	-
EY	7.70	16.34	25.68	-2.08	0.11	-0.79	-3.09	-
YoY %	-52.88%	-36.37%	1,334.62%	-1,990.91%	113.92%	74.43%	-	-
Horiz. %	-249.19%	-528.80%	-831.07%	67.31%	-3.56%	25.57%	100.00%	-
DY	3.09	3.96	6.78	3.00	1.53	2.63	0.00	-
YoY %	-21.97%	-41.59%	126.00%	96.08%	-41.83%	0.00%	-	-
Horiz. %	117.49%	150.57%	257.79%	114.07%	58.17%	100.00%	-	-
P/NAPS	0.43	0.74	0.37	0.36	0.70	0.41	0.58	-4.86%
YoY %	-41.89%	100.00%	2.78%	-48.57%	70.73%	-29.31%	-	-
Horiz. %	74.14%	127.59%	63.79%	62.07%	120.69%	70.69%	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