[LIIHEN] YoY Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	92,388	73,773	71,570	64,433	46,237	39,137	35,625	17.19%
YoY %	25.23%	3.08%	11.08%	39.35%	18.14%	9.86%	-	-
Horiz. %	259.33%	207.08%	200.90%	180.86%	129.79%	109.86%	100.00%	-
PBT	8,839	2,370	8,418	8,742	126	386	928	45.54%
YoY %	272.95%	-71.85%	-3.71%	6,838.10%	-67.36%	-58.41%	-	-
Horiz. %	952.48%	255.39%	907.11%	942.03%	13.58%	41.59%	100.00%	-
Tax	-2,392	-491	-2,214	-2,235	213	-15	-477	30.79%
YoY %	-387.17%	77.82%	0.94%	-1,149.30%	1,520.00%	96.86%	-	-
Horiz. %	501.47%	102.94%	464.15%	468.55%	-44.65%	3.14%	100.00%	-
NP	6,447	1,879	6,204	6,507	339	371	451	55.72%
YoY %	243.11%	-69.71%	-4.66%	1,819.47%	-8.63%	-17.74%	-	-
Horiz. %	1,429.49%	416.63%	1,375.61%	1,442.79%	75.17%	82.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,447	1,879	6,204	6,507	339	371	451	55.72%
YoY %	243.11%	-69.71%	-4.66%	1,819.47%	-8.63%	-17.74%	-	-
Horiz. %	1,429.49%	416.63%	1,375.61%	1,442.79%	75.17%	82.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.06%	20.72%	26.30%	25.57%	-169.05%	3.89%	51.40%	-
YoY %	30.60%	-21.22%	2.85%	115.13%	-4,445.76%	-92.43%	-	-
Horiz. %	52.65%	40.31%	51.17%	49.75%	-328.89%	7.57%	100.00%	-
Total Cost	85,941	71,894	65,366	57,926	45,898	38,766	35,174	16.03%
YoY %	19.54%	9.99%	12.84%	26.21%	18.40%	10.21%	-	-
Horiz. %	244.33%	204.40%	185.84%	164.68%	130.49%	110.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	128,622	114,451	113,424	96,477	82,894	83,774	83,585	7.44%
YoY %	12.38%	0.91%	17.57%	16.39%	-1.05%	0.23%	-	-
Horiz. %	153.88%	136.93%	135.70%	115.42%	99.17%	100.23%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	1,799	600	3,299	2,398	892	897	901	12.20%
YoY %	199.83%	-81.81%	37.57%	168.83%	-0.56%	-0.44%	-	-
Horiz. %	199.67%	66.59%	366.15%	266.15%	99.00%	99.56%	100.00%	-
Div Payout %	27.91%	31.97%	53.19%	36.87%	263.16%	241.94%	200.00%	-
YoY %	-12.70%	-39.89%	44.26%	-85.99%	8.77%	20.97%	-	-
Horiz. %	13.96%	15.98%	26.59%	18.43%	131.58%	120.97%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	128,622	114,451	113,424	96,477	82,894	83,774	83,585	7.44%
YoY %	12.38%	0.91%	17.57%	16.39%	-1.05%	0.23%	-	-
Horiz. %	153.88%	136.93%	135.70%	115.42%	99.17%	100.23%	100.00%	-
NOSH	59,972	60,063	59,999	59,972	59,473	59,838	60,133	-0.04%
YoY %	-0.15%	0.11%	0.05%	0.84%	-0.61%	-0.49%	-	-
Horiz. %	99.73%	99.88%	99.78%	99.73%	98.90%	99.51%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	6.98%	2.55%	8.67%	10.10%	0.73%	0.95%	1.27%	-
YoY %	173.73%	-70.59%	-14.16%	1,283.56%	-23.16%	-25.20%	-	-
Horiz. %	549.61%	200.79%	682.68%	795.28%	57.48%	74.80%	100.00%	-
ROE	5.01%	1.64%	5.47%	6.74%	0.41%	0.44%	0.54%	-
YoY %	205.49%	-70.02%	-18.84%	1,543.90%	-6.82%	-18.52%	-	-
Horiz. %	927.78%	303.70%	1,012.96%	1,248.15%	75.93%	81.48%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	154.05	122.82	119.28	107.44	77.74	65.40	59.24	17.24%
YoY %	25.43%	2.97%	11.02%	38.20%	18.87%	10.40%	-	-
Horiz. %	260.04%	207.33%	201.35%	181.36%	131.23%	110.40%	100.00%	-
EPS	10.75	3.13	10.34	10.85	0.57	0.62	0.75	55.79%
YoY %	243.45%	-69.73%	-4.70%	1,803.51%	-8.06%	-17.33%	-	-
Horiz. %	1,433.33%	417.33%	1,378.67%	1,446.67%	76.00%	82.67%	100.00%	-
DPS	3.00	1.00	5.50	4.00	1.50	1.50	1.50	12.23%
YoY %	200.00%	-81.82%	37.50%	166.67%	0.00%	0.00%	-	-
Horiz. %	200.00%	66.67%	366.67%	266.67%	100.00%	100.00%	100.00%	-
NAPS	2.1447	1.9055	1.8904	1.6087	1.3938	1.40	1.39	7.48%
YoY %	12.55%	0.80%	17.51%	15.42%	-0.44%	0.72%	-	-
Horiz. %	154.29%	137.09%	136.00%	115.73%	100.27%	100.72%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 59,972
RPS	17.11	13.66	13.25	11.93	8.56	7.25	6.60	17.18%
YoY %	25.26%	3.09%	11.06%	39.37%	18.07%	9.85%	-	-
Horiz. %	259.24%	206.97%	200.76%	180.76%	129.70%	109.85%	100.00%	-
EPS	1.19	0.35	1.15	1.21	0.06	0.07	0.08	56.75%
YoY %	240.00%	-69.57%	-4.96%	1,916.67%	-14.29%	-12.50%	-	-
Horiz. %	1,487.50%	437.50%	1,437.50%	1,512.50%	75.00%	87.50%	100.00%	-
DPS	0.33	0.11	0.61	0.44	0.17	0.17	0.17	11.67%
YoY %	200.00%	-81.97%	38.64%	158.82%	0.00%	0.00%	-	-
Horiz. %	194.12%	64.71%	358.82%	258.82%	100.00%	100.00%	100.00%	-
NAPS	0.2382	0.2119	0.21	0.1787	0.1535	0.1551	0.1548	7.44%
YoY %	12.41%	0.90%	17.52%	16.42%	-1.03%	0.19%	-	-
Horiz. %	153.88%	136.89%	135.66%	115.44%	99.16%	100.19%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.03	1.02	1.21	0.55	0.51	1.15	0.64	-
P/RPS	0.67	0.83	1.01	0.51	0.66	1.76	1.08	-7.64%
YoY %	-19.28%	-17.82%	98.04%	-22.73%	-62.50%	62.96%	-	-
Horiz. %	62.04%	76.85%	93.52%	47.22%	61.11%	162.96%	100.00%	-
P/EPS	9.58	32.61	11.70	5.07	89.47	185.48	85.33	-30.52%
YoY %	-70.62%	178.72%	130.77%	-94.33%	-51.76%	117.37%	-	-
Horiz. %	11.23%	38.22%	13.71%	5.94%	104.85%	217.37%	100.00%	-
EY	10.44	3.07	8.55	19.73	1.12	0.54	1.17	43.97%
YoY %	240.07%	-64.09%	-56.66%	1,661.61%	107.41%	-53.85%	-	-
Horiz. %	892.31%	262.39%	730.77%	1,686.32%	95.73%	46.15%	100.00%	-
DY	2.91	0.98	4.55	7.27	2.94	1.30	2.34	3.69%
YoY %	196.94%	-78.46%	-37.41%	147.28%	126.15%	-44.44%	-	-
Horiz. %	124.36%	41.88%	194.44%	310.68%	125.64%	55.56%	100.00%	-
P/NAPS	0.48	0.54	0.64	0.34	0.37	0.82	0.46	0.71%
YoY %	-11.11%	-15.62%	88.24%	-8.11%	-54.88%	78.26%	-	-
Horiz. %	104.35%	117.39%	139.13%	73.91%	80.43%	178.26%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	18/08/11	23/08/10	21/08/09	25/08/08	27/08/07	28/08/06	-
Price	1.30	0.81	1.39	0.59	0.50	0.98	0.57	-
P/RPS	0.84	0.66	1.17	0.55	0.64	1.50	0.96	-2.19%
YoY %	27.27%	-43.59%	112.73%	-14.06%	-57.33%	56.25%	-	-
Horiz. %	87.50%	68.75%	121.88%	57.29%	66.67%	156.25%	100.00%	-
P/EPS	12.09	25.89	13.44	5.44	87.72	158.06	76.00	-26.36%
YoY %	-53.30%	92.63%	147.06%	-93.80%	-44.50%	107.97%	-	-
Horiz. %	15.91%	34.07%	17.68%	7.16%	115.42%	207.97%	100.00%	-
EY	8.27	3.86	7.44	18.39	1.14	0.63	1.32	35.73%
YoY %	114.25%	-48.12%	-59.54%	1,513.16%	80.95%	-52.27%	-	-
Horiz. %	626.52%	292.42%	563.64%	1,393.18%	86.36%	47.73%	100.00%	-
DY	2.31	1.23	3.96	6.78	3.00	1.53	2.63	-2.13%
YoY %	87.80%	-68.94%	-41.59%	126.00%	96.08%	-41.83%	-	-
Horiz. %	87.83%	46.77%	150.57%	257.79%	114.07%	58.17%	100.00%	-
P/NAPS	0.61	0.43	0.74	0.37	0.36	0.70	0.41	6.83%
YoY %	41.86%	-41.89%	100.00%	2.78%	-48.57%	70.73%	-	-
Horiz. %	148.78%	104.88%	180.49%	90.24%	87.80%	170.73%	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