[LIIHEN] YoY Cumulative 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
Cumulative Result
Revenue	250,357	193,204	152,676	175,614	129,099	138,313	107,463	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	31,327	19,518	11,900	15,035	4,990	18,095	11,616	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	-7,922	-4,811	-3,044	-3,888	-1,249	-4,471	-2,527	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	23,405	14,707	8,856	11,147	3,741	13,624	9,089	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	23,405	14,707	8,856	11,147	3,741	13,624	9,089	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	226,952	178,497	143,820	164,467	125,358	124,689	98,374	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	7,800	4,500	3,300	2,999	1,498	3,299	2,399	21.70%
YoY %	73.33%	36.36%	10.04%	100.20%	-54.59%	37.52%	-	-
Horiz. %	325.14%	187.58%	137.56%	125.01%	62.44%	137.52%	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	11.36%	9.55%	6.36%	8.66%	3.27%	12.01%	9.42%	-
YoY %	18.95%	50.16%	-26.56%	164.83%	-72.77%	27.49%	-	-
Horiz. %	120.59%	101.38%	67.52%	91.93%	34.71%	127.49%	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	417.26	322.01	254.46	292.72	215.34	230.56	179.12	15.12%
YoY %	29.58%	26.55%	-13.07%	35.93%	-6.60%	28.72%	-	-
Horiz. %	232.95%	179.77%	142.06%	163.42%	120.22%	128.72%	100.00%	-
EPS	39.01	24.51	14.76	18.58	6.24	22.71	15.15	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	13.00	7.50	5.50	5.00	2.50	5.50	4.00	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	46.36	35.78	28.27	32.52	23.91	25.61	19.90	15.12%
YoY %	29.57%	26.57%	-13.07%	36.01%	-6.64%	28.69%	-	-
Horiz. %	232.96%	179.80%	142.06%	163.42%	120.15%	128.69%	100.00%	-
EPS	4.33	2.72	1.64	2.06	0.69	2.52	1.68	17.08%
YoY %	59.19%	65.85%	-20.39%	198.55%	-72.62%	50.00%	-	-
Horiz. %	257.74%	161.90%	97.62%	122.62%	41.07%	150.00%	100.00%	-
DPS	1.44	0.83	0.61	0.56	0.28	0.61	0.44	21.83%
YoY %	73.49%	36.07%	8.93%	100.00%	-54.10%	38.64%	-	-
Horiz. %	327.27%	188.64%	138.64%	127.27%	63.64%	138.64%	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	1.13	0.77	0.63	0.35	0.47	0.52	0.31	24.04%
YoY %	46.75%	22.22%	80.00%	-25.53%	-9.62%	67.74%	-	-
Horiz. %	364.52%	248.39%	203.23%	112.90%	151.61%	167.74%	100.00%	-
P/EPS	12.13	10.16	10.91	5.54	16.35	5.33	3.63	22.26%
YoY %	19.39%	-6.87%	96.93%	-66.12%	206.75%	46.83%	-	-
Horiz. %	334.16%	279.89%	300.55%	152.62%	450.41%	146.83%	100.00%	-
EY	8.25	9.84	9.17	18.04	6.12	18.77	27.55	-18.19%
YoY %	-16.16%	7.31%	-49.17%	194.77%	-67.39%	-31.87%	-	-
Horiz. %	29.95%	35.72%	33.28%	65.48%	22.21%	68.13%	100.00%	-
DY	2.75	3.01	3.42	4.85	2.45	4.55	7.27	-14.95%
YoY %	-8.64%	-11.99%	-29.48%	97.96%	-46.15%	-37.41%	-	-
Horiz. %	37.83%	41.40%	47.04%	66.71%	33.70%	62.59%	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	1.38	0.82	0.73	0.44	0.38	0.60	0.33	26.91%
YoY %	68.29%	12.33%	65.91%	15.79%	-36.67%	81.82%	-	-
Horiz. %	418.18%	248.48%	221.21%	133.33%	115.15%	181.82%	100.00%	-
P/EPS	14.74	10.77	12.67	7.00	12.98	6.12	3.89	24.84%
YoY %	36.86%	-15.00%	81.00%	-46.07%	112.09%	57.33%	-	-
Horiz. %	378.92%	276.86%	325.71%	179.95%	333.68%	157.33%	100.00%	-
EY	6.78	9.28	7.89	14.29	7.70	16.34	25.68	-19.89%
YoY %	-26.94%	17.62%	-44.79%	85.58%	-52.88%	-36.37%	-	-
Horiz. %	26.40%	36.14%	30.72%	55.65%	29.98%	63.63%	100.00%	-
DY	2.26	2.84	2.94	3.85	3.09	3.96	6.78	-16.72%
YoY %	-20.42%	-3.40%	-23.64%	24.60%	-21.97%	-41.59%	-	-
Horiz. %	33.33%	41.89%	43.36%	56.78%	45.58%	58.41%	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