[LIIHEN] YoY Quarter Result on 31-Mar-2013 [#1]

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Quarter Result
Revenue	165,394	112,082	95,347	82,985	83,226	55,326	66,743	16.31%
YoY %	47.57%	17.55%	14.90%	-0.29%	50.43%	-17.11%	-	-
Horiz. %	247.81%	167.93%	142.86%	124.34%	124.70%	82.89%	100.00%	-
PBT	27,787	13,870	10,795	8,218	6,196	2,821	9,684	19.18%
YoY %	100.34%	28.49%	31.36%	32.63%	119.64%	-70.87%	-	-
Horiz. %	286.94%	143.23%	111.47%	84.86%	63.98%	29.13%	100.00%	-
Tax	-6,763	-3,126	-2,539	-1,961	-1,496	-758	-2,257	20.04%
YoY %	-116.35%	-23.12%	-29.47%	-31.08%	-97.36%	66.42%	-	-
Horiz. %	299.65%	138.50%	112.49%	86.89%	66.28%	33.58%	100.00%	-
NP	21,024	10,744	8,256	6,257	4,700	2,063	7,427	18.91%
YoY %	95.68%	30.14%	31.95%	33.13%	127.82%	-72.22%	-	-
Horiz. %	283.08%	144.66%	111.16%	84.25%	63.28%	27.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,024	10,744	8,256	6,257	4,700	2,063	7,427	18.91%
YoY %	95.68%	30.14%	31.95%	33.13%	127.82%	-72.22%	-	-
Horiz. %	283.08%	144.66%	111.16%	84.25%	63.28%	27.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.34%	22.54%	23.52%	23.86%	24.14%	26.87%	23.31%	-
YoY %	7.99%	-4.17%	-1.42%	-1.16%	-10.16%	15.27%	-	-
Horiz. %	104.42%	96.70%	100.90%	102.36%	103.56%	115.27%	100.00%	-
Total Cost	144,370	101,338	87,091	76,728	78,526	53,263	59,316	15.96%
YoY %	42.46%	16.36%	13.51%	-2.29%	47.43%	-10.20%	-	-
Horiz. %	243.39%	170.84%	146.83%	129.35%	132.39%	89.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	240,300	199,295	151,974	140,952	125,285	114,944	107,217	14.38%
YoY %	20.58%	31.14%	7.82%	12.51%	9.00%	7.21%	-	-
Horiz. %	224.12%	185.88%	141.74%	131.46%	116.85%	107.21%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	7,200	3,600	2,400	2,400	1,200	899	2,699	17.74%
YoY %	100.00%	50.00%	0.00%	100.00%	33.48%	-66.69%	-	-
Horiz. %	266.77%	133.38%	88.92%	88.92%	44.46%	33.31%	100.00%	-
Div Payout %	34.25%	33.51%	29.07%	38.36%	25.54%	43.58%	36.35%	-
YoY %	2.21%	15.27%	-24.22%	50.20%	-41.40%	19.89%	-	-
Horiz. %	94.22%	92.19%	79.97%	105.53%	70.26%	119.89%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	240,300	199,295	151,974	140,952	125,285	114,944	107,217	14.38%
YoY %	20.58%	31.14%	7.82%	12.51%	9.00%	7.21%	-	-
Horiz. %	224.12%	185.88%	141.74%	131.46%	116.85%	107.21%	100.00%	-
NOSH	180,000	60,000	60,000	60,000	60,025	59,941	59,991	20.07%
YoY %	200.00%	0.00%	0.00%	-0.04%	0.14%	-0.08%	-	-
Horiz. %	300.05%	100.02%	100.02%	100.02%	100.06%	99.92%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	12.71%	9.59%	8.66%	7.54%	5.65%	3.73%	11.13%	-
YoY %	32.53%	10.74%	14.85%	33.45%	51.47%	-66.49%	-	-
Horiz. %	114.20%	86.16%	77.81%	67.74%	50.76%	33.51%	100.00%	-
ROE	8.75%	5.39%	5.43%	4.44%	3.75%	1.79%	6.93%	-
YoY %	62.34%	-0.74%	22.30%	18.40%	109.50%	-74.17%	-	-
Horiz. %	126.26%	77.78%	78.35%	64.07%	54.11%	25.83%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	91.89	186.80	158.91	138.31	138.65	92.30	111.25	-3.13%
YoY %	-50.81%	17.55%	14.89%	-0.25%	50.22%	-17.03%	-	-
Horiz. %	82.60%	167.91%	142.84%	124.32%	124.63%	82.97%	100.00%	-
EPS	11.68	17.91	13.76	10.43	7.83	3.44	12.38	-0.96%
YoY %	-34.79%	30.16%	31.93%	33.21%	127.62%	-72.21%	-	-
Horiz. %	94.35%	144.67%	111.15%	84.25%	63.25%	27.79%	100.00%	-
DPS	4.00	6.00	4.00	4.00	2.00	1.50	4.50	-1.94%
YoY %	-33.33%	50.00%	0.00%	100.00%	33.33%	-66.67%	-	-
Horiz. %	88.89%	133.33%	88.89%	88.89%	44.44%	33.33%	100.00%	-
NAPS	1.335	3.3216	2.5329	2.3492	2.0872	1.9176	1.7872	-4.74%
YoY %	-59.81%	31.14%	7.82%	12.55%	8.84%	7.30%	-	-
Horiz. %	74.70%	185.85%	141.72%	131.45%	116.79%	107.30%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 60,000
RPS	30.57	20.72	17.62	15.34	15.38	10.23	12.34	16.30%
YoY %	47.54%	17.59%	14.86%	-0.26%	50.34%	-17.10%	-	-
Horiz. %	247.73%	167.91%	142.79%	124.31%	124.64%	82.90%	100.00%	-
EPS	3.89	1.99	1.53	1.16	0.87	0.38	1.37	18.97%
YoY %	95.48%	30.07%	31.90%	33.33%	128.95%	-72.26%	-	-
Horiz. %	283.94%	145.26%	111.68%	84.67%	63.50%	27.74%	100.00%	-
DPS	1.33	0.67	0.44	0.44	0.22	0.17	0.50	17.69%
YoY %	98.51%	52.27%	0.00%	100.00%	29.41%	-66.00%	-	-
Horiz. %	266.00%	134.00%	88.00%	88.00%	44.00%	34.00%	100.00%	-
NAPS	0.4442	0.3684	0.2809	0.2605	0.2316	0.2125	0.1982	14.38%
YoY %	20.58%	31.15%	7.83%	12.48%	8.99%	7.21%	-	-
Horiz. %	224.12%	185.87%	141.73%	131.43%	116.85%	107.21%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	2.07	4.14	1.78	1.16	0.97	1.15	1.21	-
P/RPS	2.25	2.22	1.12	0.84	0.70	1.25	1.09	12.82%
YoY %	1.35%	98.21%	33.33%	20.00%	-44.00%	14.68%	-	-
Horiz. %	206.42%	203.67%	102.75%	77.06%	64.22%	114.68%	100.00%	-
P/EPS	17.72	23.12	12.94	11.12	12.39	33.41	9.77	10.42%
YoY %	-23.36%	78.67%	16.37%	-10.25%	-62.92%	241.97%	-	-
Horiz. %	181.37%	236.64%	132.45%	113.82%	126.82%	341.97%	100.00%	-
EY	5.64	4.33	7.73	8.99	8.07	2.99	10.23	-9.43%
YoY %	30.25%	-43.98%	-14.02%	11.40%	169.90%	-70.77%	-	-
Horiz. %	55.13%	42.33%	75.56%	87.88%	78.89%	29.23%	100.00%	-
DY	1.93	1.45	2.25	3.45	2.06	1.30	3.72	-10.35%
YoY %	33.10%	-35.56%	-34.78%	67.48%	58.46%	-65.05%	-	-
Horiz. %	51.88%	38.98%	60.48%	92.74%	55.38%	34.95%	100.00%	-
P/NAPS	1.55	1.25	0.70	0.49	0.46	0.60	0.68	14.70%
YoY %	24.00%	78.57%	42.86%	6.52%	-23.33%	-11.76%	-	-
Horiz. %	227.94%	183.82%	102.94%	72.06%	67.65%	88.24%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	20/05/16	25/05/15	26/05/14	27/05/13	28/05/12	24/05/11	24/05/10	-
Price	2.51	4.09	1.91	1.55	1.00	1.15	1.17	-
P/RPS	2.73	2.19	1.20	1.12	0.72	1.25	1.05	17.24%
YoY %	24.66%	82.50%	7.14%	55.56%	-42.40%	19.05%	-	-
Horiz. %	260.00%	208.57%	114.29%	106.67%	68.57%	119.05%	100.00%	-
P/EPS	21.49	22.84	13.88	14.86	12.77	33.41	9.45	14.66%
YoY %	-5.91%	64.55%	-6.59%	16.37%	-61.78%	253.54%	-	-
Horiz. %	227.41%	241.69%	146.88%	157.25%	135.13%	353.54%	100.00%	-
EY	4.65	4.38	7.20	6.73	7.83	2.99	10.58	-12.79%
YoY %	6.16%	-39.17%	6.98%	-14.05%	161.87%	-71.74%	-	-
Horiz. %	43.95%	41.40%	68.05%	63.61%	74.01%	28.26%	100.00%	-
DY	1.59	1.47	2.09	2.58	2.00	1.30	3.85	-13.69%
YoY %	8.16%	-29.67%	-18.99%	29.00%	53.85%	-66.23%	-	-
Horiz. %	41.30%	38.18%	54.29%	67.01%	51.95%	33.77%	100.00%	-
P/NAPS	1.88	1.23	0.75	0.66	0.48	0.60	0.65	19.34%
YoY %	52.85%	64.00%	13.64%	37.50%	-20.00%	-7.69%	-	-
Horiz. %	289.23%	189.23%	115.38%	101.54%	73.85%	92.31%	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