[LIIHEN] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Cumulative Result
Revenue	394,606	294,950	232,137	267,054	199,920	198,828	164,157	15.73%
YoY %	33.79%	27.06%	-13.07%	33.58%	0.55%	21.12%	-	-
Horiz. %	240.38%	179.68%	141.41%	162.68%	121.79%	121.12%	100.00%	-
PBT	50,250	27,145	18,848	25,387	7,984	22,839	19,545	17.03%
YoY %	85.12%	44.02%	-25.76%	217.97%	-65.04%	16.85%	-	-
Horiz. %	257.10%	138.88%	96.43%	129.89%	40.85%	116.85%	100.00%	-
Tax	-11,383	-6,671	-4,768	-6,416	-2,631	-5,606	-4,539	16.55%
YoY %	-70.63%	-39.91%	25.69%	-143.86%	53.07%	-23.51%	-	-
Horiz. %	250.78%	146.97%	105.05%	141.35%	57.96%	123.51%	100.00%	-
NP	38,867	20,474	14,080	18,971	5,353	17,233	15,006	17.18%
YoY %	89.84%	45.41%	-25.78%	254.40%	-68.94%	14.84%	-	-
Horiz. %	259.01%	136.44%	93.83%	126.42%	35.67%	114.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,867	20,474	14,080	18,971	5,353	17,233	15,006	17.18%
YoY %	89.84%	45.41%	-25.78%	254.40%	-68.94%	14.84%	-	-
Horiz. %	259.01%	136.44%	93.83%	126.42%	35.67%	114.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.65%	24.58%	25.30%	25.27%	32.95%	24.55%	23.22%	-
YoY %	-7.85%	-2.85%	0.12%	-23.31%	34.22%	5.73%	-	-
Horiz. %	97.55%	105.86%	108.96%	108.83%	141.90%	105.73%	100.00%	-
Total Cost	355,739	274,476	218,057	248,083	194,567	181,595	149,151	15.58%
YoY %	29.61%	25.87%	-12.10%	27.51%	7.14%	21.75%	-	-
Horiz. %	238.51%	184.03%	146.20%	166.33%	130.45%	121.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	217,223	157,596	143,675	134,706	115,371	113,742	104,928	12.88%
YoY %	37.84%	9.69%	6.66%	16.76%	1.43%	8.40%	-	-
Horiz. %	207.02%	150.19%	136.93%	128.38%	109.95%	108.40%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	13,193	6,600	5,100	5,400	2,100	6,000	2,699	30.25%
YoY %	99.89%	29.41%	-5.56%	157.14%	-65.00%	122.30%	-	-
Horiz. %	488.81%	244.54%	188.96%	200.07%	77.81%	222.30%	100.00%	-
Div Payout %	33.95%	32.24%	36.22%	28.46%	39.24%	34.82%	17.99%	-
YoY %	5.30%	-10.99%	27.27%	-27.47%	12.69%	93.55%	-	-
Horiz. %	188.72%	179.21%	201.33%	158.20%	218.12%	193.55%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	217,223	157,596	143,675	134,706	115,371	113,742	104,928	12.88%
YoY %	37.84%	9.69%	6.66%	16.76%	1.43%	8.40%	-	-
Horiz. %	207.02%	150.19%	136.93%	128.38%	109.95%	108.40%	100.00%	-
NOSH	60,000	60,000	60,000	60,000	60,011	60,003	59,999	0.00%
YoY %	0.00%	0.00%	0.00%	-0.02%	0.01%	0.01%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.02%	100.01%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	9.85%	6.94%	6.07%	7.10%	2.68%	8.67%	9.14%	-
YoY %	41.93%	14.33%	-14.51%	164.93%	-69.09%	-5.14%	-	-
Horiz. %	107.77%	75.93%	66.41%	77.68%	29.32%	94.86%	100.00%	-
ROE	17.89%	12.99%	9.80%	14.08%	4.64%	15.15%	14.30%	-
YoY %	37.72%	32.55%	-30.40%	203.45%	-69.37%	5.94%	-	-
Horiz. %	125.10%	90.84%	68.53%	98.46%	32.45%	105.94%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	219.23	491.58	386.90	445.09	333.14	331.36	273.60	-3.62%
YoY %	-55.40%	27.06%	-13.07%	33.60%	0.54%	21.11%	-	-
Horiz. %	80.13%	179.67%	141.41%	162.68%	121.76%	121.11%	100.00%	-
EPS	21.59	34.12	23.47	31.62	8.92	28.72	25.01	-2.41%
YoY %	-36.72%	45.38%	-25.77%	254.48%	-68.94%	14.83%	-	-
Horiz. %	86.33%	136.43%	93.84%	126.43%	35.67%	114.83%	100.00%	-
DPS	7.33	11.00	8.50	9.00	3.50	10.00	4.50	8.46%
YoY %	-33.36%	29.41%	-5.56%	157.14%	-65.00%	122.22%	-	-
Horiz. %	162.89%	244.44%	188.89%	200.00%	77.78%	222.22%	100.00%	-
NAPS	1.2068	2.6266	2.3946	2.2451	1.9225	1.8956	1.7488	-5.99%
YoY %	-54.05%	9.69%	6.66%	16.78%	1.42%	8.39%	-	-
Horiz. %	69.01%	150.19%	136.93%	128.38%	109.93%	108.39%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 60,000
RPS	73.08	54.62	42.99	49.45	37.02	36.82	30.40	15.73%
YoY %	33.80%	27.05%	-13.06%	33.58%	0.54%	21.12%	-	-
Horiz. %	240.39%	179.67%	141.41%	162.66%	121.78%	121.12%	100.00%	-
EPS	7.20	3.79	2.61	3.51	0.99	3.19	2.78	17.17%
YoY %	89.97%	45.21%	-25.64%	254.55%	-68.97%	14.75%	-	-
Horiz. %	258.99%	136.33%	93.88%	126.26%	35.61%	114.75%	100.00%	-
DPS	2.44	1.22	0.94	1.00	0.39	1.11	0.50	30.22%
YoY %	100.00%	29.79%	-6.00%	156.41%	-64.86%	122.00%	-	-
Horiz. %	488.00%	244.00%	188.00%	200.00%	78.00%	222.00%	100.00%	-
NAPS	0.4023	0.2918	0.2661	0.2495	0.2137	0.2106	0.1943	12.89%
YoY %	37.87%	9.66%	6.65%	16.75%	1.47%	8.39%	-	-
Horiz. %	207.05%	150.18%	136.95%	128.41%	109.98%	108.39%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	7.15	2.55	1.45	1.13	0.72	1.13	0.81	-
P/RPS	3.26	0.52	0.37	0.25	0.22	0.34	0.30	48.80%
YoY %	526.92%	40.54%	48.00%	13.64%	-35.29%	13.33%	-	-
Horiz. %	1,086.67%	173.33%	123.33%	83.33%	73.33%	113.33%	100.00%	-
P/EPS	33.11	7.47	6.18	3.57	8.07	3.93	3.24	47.28%
YoY %	343.24%	20.87%	73.11%	-55.76%	105.34%	21.30%	-	-
Horiz. %	1,021.91%	230.56%	190.74%	110.19%	249.07%	121.30%	100.00%	-
EY	3.02	13.38	16.18	27.98	12.39	25.42	30.88	-32.11%
YoY %	-77.43%	-17.31%	-42.17%	125.83%	-51.26%	-17.68%	-	-
Horiz. %	9.78%	43.33%	52.40%	90.61%	40.12%	82.32%	100.00%	-
DY	1.03	4.31	5.86	7.96	4.86	8.85	5.56	-24.48%
YoY %	-76.10%	-26.45%	-26.38%	63.79%	-45.08%	59.17%	-	-
Horiz. %	18.53%	77.52%	105.40%	143.17%	87.41%	159.17%	100.00%	-
P/NAPS	5.92	0.97	0.61	0.50	0.37	0.60	0.46	53.05%
YoY %	510.31%	59.02%	22.00%	35.14%	-38.33%	30.43%	-	-
Horiz. %	1,286.96%	210.87%	132.61%	108.70%	80.43%	130.43%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	20/11/15	21/11/14	26/11/13	26/11/12	23/11/11	24/11/10	23/11/09	-
Price	2.87	2.87	1.68	1.28	0.84	1.22	0.92	-
P/RPS	1.31	0.58	0.43	0.29	0.25	0.37	0.34	25.19%
YoY %	125.86%	34.88%	48.28%	16.00%	-32.43%	8.82%	-	-
Horiz. %	385.29%	170.59%	126.47%	85.29%	73.53%	108.82%	100.00%	-
P/EPS	13.29	8.41	7.16	4.05	9.42	4.25	3.68	23.85%
YoY %	58.03%	17.46%	76.79%	-57.01%	121.65%	15.49%	-	-
Horiz. %	361.14%	228.53%	194.57%	110.05%	255.98%	115.49%	100.00%	-
EY	7.52	11.89	13.97	24.70	10.62	23.54	27.18	-19.26%
YoY %	-36.75%	-14.89%	-43.44%	132.58%	-54.89%	-13.39%	-	-
Horiz. %	27.67%	43.75%	51.40%	90.88%	39.07%	86.61%	100.00%	-
DY	2.55	3.83	5.06	7.03	4.17	8.20	4.89	-10.27%
YoY %	-33.42%	-24.31%	-28.02%	68.59%	-49.15%	67.69%	-	-
Horiz. %	52.15%	78.32%	103.48%	143.76%	85.28%	167.69%	100.00%	-
P/NAPS	2.38	1.09	0.70	0.57	0.44	0.64	0.53	28.43%
YoY %	118.35%	55.71%	22.81%	29.55%	-31.25%	20.75%	-	-
Horiz. %	449.06%	205.66%	132.08%	107.55%	83.02%	120.75%	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