[LIIHEN] YoY Cumulative 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
Cumulative Result
Revenue	152,676	175,614	129,099	138,313	107,463	77,560	70,264	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	11,900	15,035	4,990	18,095	11,616	-1,014	-186	-
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	-3,044	-3,888	-1,249	-4,471	-2,527	392	249	-
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	8,856	11,147	3,741	13,624	9,089	-622	63	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	8,856	11,147	3,741	13,624	9,089	-622	63	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	143,820	164,467	125,358	124,689	98,374	78,182	70,201	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	3,300	2,999	1,498	3,299	2,399	897	859	25.12%
YoY %	10.04%	100.20%	-54.59%	37.52%	167.45%	4.42%	-	-
Horiz. %	384.17%	349.13%	174.39%	384.05%	279.28%	104.42%	100.00%	-
Div Payout %	37.26%	26.91%	40.06%	24.22%	26.40%	0.00%	1,363.63%	-
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	6.36%	8.66%	3.27%	12.01%	9.42%	-0.75%	0.08%	-
YoY %	-26.56%	164.83%	-72.77%	27.49%	1,356.00%	-1,037.50%	-	-
Horiz. %	7,950.00%	10,825.00%	4,087.50%	15,012.50%	11,775.00%	-937.50%	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	254.46	292.72	215.34	230.56	179.12	129.68	122.68	12.91%
YoY %	-13.07%	35.93%	-6.60%	28.72%	38.12%	5.71%	-	-
Horiz. %	207.42%	238.60%	175.53%	187.94%	146.01%	105.71%	100.00%	-
EPS	14.76	18.58	6.24	22.71	15.15	-1.04	0.11	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	5.50	5.00	2.50	5.50	4.00	1.50	1.50	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	28.27	32.52	23.91	25.61	19.90	14.36	13.01	13.79%
YoY %	-13.07%	36.01%	-6.64%	28.69%	38.58%	10.38%	-	-
Horiz. %	217.29%	249.96%	183.78%	196.85%	152.96%	110.38%	100.00%	-
EPS	1.64	2.06	0.69	2.52	1.68	-0.12	0.01	133.77%
YoY %	-20.39%	198.55%	-72.62%	50.00%	1,500.00%	-1,300.00%	-	-
Horiz. %	16,400.00%	20,600.00%	6,900.00%	25,200.00%	16,800.00%	-1,200.00%	100.00%	-
DPS	0.61	0.56	0.28	0.61	0.44	0.17	0.16	24.96%
YoY %	8.93%	100.00%	-54.10%	38.64%	158.82%	6.25%	-	-
Horiz. %	381.25%	350.00%	175.00%	381.25%	275.00%	106.25%	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	0.63	0.35	0.47	0.52	0.31	0.39	0.94	-6.44%
YoY %	80.00%	-25.53%	-9.62%	67.74%	-20.51%	-58.51%	-	-
Horiz. %	67.02%	37.23%	50.00%	55.32%	32.98%	41.49%	100.00%	-
P/EPS	10.91	5.54	16.35	5.33	3.63	-49.04	1,045.45	-53.22%
YoY %	96.93%	-66.12%	206.75%	46.83%	107.40%	-104.69%	-	-
Horiz. %	1.04%	0.53%	1.56%	0.51%	0.35%	-4.69%	100.00%	-
EY	9.17	18.04	6.12	18.77	27.55	-2.04	0.10	112.20%
YoY %	-49.17%	194.77%	-67.39%	-31.87%	1,450.49%	-2,140.00%	-	-
Horiz. %	9,170.00%	18,040.00%	6,120.00%	18,770.00%	27,550.00%	-2,040.00%	100.00%	-
DY	3.42	4.85	2.45	4.55	7.27	2.94	1.30	17.47%
YoY %	-29.48%	97.96%	-46.15%	-37.41%	147.28%	126.15%	-	-
Horiz. %	263.08%	373.08%	188.46%	350.00%	559.23%	226.15%	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	0.73	0.44	0.38	0.60	0.33	0.39	0.80	-1.51%
YoY %	65.91%	15.79%	-36.67%	81.82%	-15.38%	-51.25%	-	-
Horiz. %	91.25%	55.00%	47.50%	75.00%	41.25%	48.75%	100.00%	-
P/EPS	12.67	7.00	12.98	6.12	3.89	-48.08	890.91	-50.74%
YoY %	81.00%	-46.07%	112.09%	57.33%	108.09%	-105.40%	-	-
Horiz. %	1.42%	0.79%	1.46%	0.69%	0.44%	-5.40%	100.00%	-
EY	7.89	14.29	7.70	16.34	25.68	-2.08	0.11	103.70%
YoY %	-44.79%	85.58%	-52.88%	-36.37%	1,334.62%	-1,990.91%	-	-
Horiz. %	7,172.73%	12,990.91%	7,000.00%	14,854.55%	23,345.45%	-1,890.91%	100.00%	-
DY	2.94	3.85	3.09	3.96	6.78	3.00	1.53	11.48%
YoY %	-23.64%	24.60%	-21.97%	-41.59%	126.00%	96.08%	-	-
Horiz. %	192.16%	251.63%	201.96%	258.82%	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