[LIIHEN] YoY TTM Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	157,585	142,351	124,790	94,393	85,305	90,545	83,149	11.23%
YoY %	10.70%	14.07%	32.20%	10.65%	-5.79%	8.89%	-	-
Horiz. %	189.52%	171.20%	150.08%	113.52%	102.59%	108.89%	100.00%	-
PBT	414	980	2,817	1,159	813	6,160	10,912	-42.00%
YoY %	-57.76%	-65.21%	143.05%	42.56%	-86.80%	-43.55%	-	-
Horiz. %	3.79%	8.98%	25.82%	10.62%	7.45%	56.45%	100.00%	-
Tax	276	204	-964	-657	728	-1,653	-3,483	-
YoY %	35.29%	121.16%	-46.73%	-190.25%	144.04%	52.54%	-	-
Horiz. %	-7.92%	-5.86%	27.68%	18.86%	-20.90%	47.46%	100.00%	-
NP	690	1,184	1,853	502	1,541	4,507	7,429	-32.68%
YoY %	-41.72%	-36.10%	269.12%	-67.42%	-65.81%	-39.33%	-	-
Horiz. %	9.29%	15.94%	24.94%	6.76%	20.74%	60.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	690	1,184	1,853	502	1,541	4,507	7,429	-32.68%
YoY %	-41.72%	-36.10%	269.12%	-67.42%	-65.81%	-39.33%	-	-
Horiz. %	9.29%	15.94%	24.94%	6.76%	20.74%	60.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-66.67%	-20.82%	34.22%	56.69%	-89.54%	26.83%	31.92%	-
YoY %	-220.22%	-160.84%	-39.64%	163.31%	-433.73%	-15.95%	-	-
Horiz. %	-208.87%	-65.23%	107.21%	177.60%	-280.51%	84.05%	100.00%	-
Total Cost	156,895	141,167	122,937	93,891	83,764	86,038	75,720	12.89%
YoY %	11.14%	14.83%	30.94%	12.09%	-2.64%	13.63%	-	-
Horiz. %	207.20%	186.43%	162.36%	124.00%	110.62%	113.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	82,894	83,774	83,585	81,906	80,318	76,554	78,808	0.84%
YoY %	-1.05%	0.23%	2.05%	1.98%	4.92%	-2.86%	-	-
Horiz. %	105.18%	106.30%	106.06%	103.93%	101.92%	97.14%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	1,795	897	3,299	2,393	900	3,301	1,499	3.04%
YoY %	100.11%	-72.81%	37.86%	165.89%	-72.74%	120.21%	-	-
Horiz. %	119.75%	59.84%	220.08%	159.64%	60.04%	220.21%	100.00%	-
Div Payout %	260.21%	75.81%	178.07%	476.86%	58.40%	73.26%	20.19%	-
YoY %	243.24%	-57.43%	-62.66%	716.54%	-20.28%	262.85%	-	-
Horiz. %	1,288.81%	375.48%	881.97%	2,361.86%	289.25%	362.85%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	82,894	83,774	83,585	81,906	80,318	76,554	78,808	0.84%
YoY %	-1.05%	0.23%	2.05%	1.98%	4.92%	-2.86%	-	-
Horiz. %	105.18%	106.30%	106.06%	103.93%	101.92%	97.14%	100.00%	-
NOSH	59,473	59,838	60,133	59,785	59,939	60,000	59,944	-0.13%
YoY %	-0.61%	-0.49%	0.58%	-0.26%	-0.10%	0.09%	-	-
Horiz. %	99.21%	99.82%	100.32%	99.73%	99.99%	100.09%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	0.44%	0.83%	1.48%	0.53%	1.81%	4.98%	8.93%	-
YoY %	-46.99%	-43.92%	179.25%	-70.72%	-63.65%	-44.23%	-	-
Horiz. %	4.93%	9.29%	16.57%	5.94%	20.27%	55.77%	100.00%	-
ROE	0.83%	1.41%	2.22%	0.61%	1.92%	5.89%	9.43%	-
YoY %	-41.13%	-36.49%	263.93%	-68.23%	-67.40%	-37.54%	-	-
Horiz. %	8.80%	14.95%	23.54%	6.47%	20.36%	62.46%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	264.97	237.89	207.52	157.89	142.32	150.91	138.71	11.37%
YoY %	11.38%	14.63%	31.43%	10.94%	-5.69%	8.80%	-	-
Horiz. %	191.02%	171.50%	149.61%	113.83%	102.60%	108.80%	100.00%	-
EPS	1.16	1.98	3.08	0.84	2.57	7.51	12.39	-32.59%
YoY %	-41.41%	-35.71%	266.67%	-67.32%	-65.78%	-39.39%	-	-
Horiz. %	9.36%	15.98%	24.86%	6.78%	20.74%	60.61%	100.00%	-
DPS	3.00	1.50	5.50	4.00	1.50	5.50	2.50	3.08%
YoY %	100.00%	-72.73%	37.50%	166.67%	-72.73%	120.00%	-	-
Horiz. %	120.00%	60.00%	220.00%	160.00%	60.00%	220.00%	100.00%	-
NAPS	1.3938	1.40	1.39	1.37	1.34	1.2759	1.3147	0.97%
YoY %	-0.44%	0.72%	1.46%	2.24%	5.02%	-2.95%	-	-
Horiz. %	106.02%	106.49%	105.73%	104.21%	101.92%	97.05%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 59,785
RPS	29.18	26.36	23.11	17.48	15.80	16.77	15.40	11.22%
YoY %	10.70%	14.06%	32.21%	10.63%	-5.78%	8.90%	-	-
Horiz. %	189.48%	171.17%	150.06%	113.51%	102.60%	108.90%	100.00%	-
EPS	0.13	0.22	0.34	0.09	0.29	0.83	1.38	-32.52%
YoY %	-40.91%	-35.29%	277.78%	-68.97%	-65.06%	-39.86%	-	-
Horiz. %	9.42%	15.94%	24.64%	6.52%	21.01%	60.14%	100.00%	-
DPS	0.33	0.17	0.61	0.44	0.17	0.61	0.28	2.77%
YoY %	94.12%	-72.13%	38.64%	158.82%	-72.13%	117.86%	-	-
Horiz. %	117.86%	60.71%	217.86%	157.14%	60.71%	217.86%	100.00%	-
NAPS	0.1535	0.1551	0.1548	0.1517	0.1487	0.1418	0.1459	0.84%
YoY %	-1.03%	0.19%	2.04%	2.02%	4.87%	-2.81%	-	-
Horiz. %	105.21%	106.31%	106.10%	103.98%	101.92%	97.19%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	0.51	1.15	0.64	0.88	1.88	0.91	1.13	-
P/RPS	0.19	0.48	0.31	0.56	1.32	0.60	0.81	-21.45%
YoY %	-60.42%	54.84%	-44.64%	-57.58%	120.00%	-25.93%	-	-
Horiz. %	23.46%	59.26%	38.27%	69.14%	162.96%	74.07%	100.00%	-
P/EPS	43.96	58.12	20.77	104.80	73.12	12.11	9.12	29.93%
YoY %	-24.36%	179.83%	-80.18%	43.33%	503.80%	32.79%	-	-
Horiz. %	482.02%	637.28%	227.74%	1,149.12%	801.75%	132.79%	100.00%	-
EY	2.27	1.72	4.81	0.95	1.37	8.25	10.97	-23.07%
YoY %	31.98%	-64.24%	406.32%	-30.66%	-83.39%	-24.79%	-	-
Horiz. %	20.69%	15.68%	43.85%	8.66%	12.49%	75.21%	100.00%	-
DY	5.88	1.30	8.59	4.55	0.80	6.05	2.21	17.69%
YoY %	352.31%	-84.87%	88.79%	468.75%	-86.78%	173.76%	-	-
Horiz. %	266.06%	58.82%	388.69%	205.88%	36.20%	273.76%	100.00%	-
P/NAPS	0.37	0.82	0.46	0.64	1.40	0.71	0.86	-13.10%
YoY %	-54.88%	78.26%	-28.12%	-54.29%	97.18%	-17.44%	-	-
Horiz. %	43.02%	95.35%	53.49%	74.42%	162.79%	82.56%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	25/08/08	27/08/07	28/08/06	29/08/05	23/08/04	25/08/03	28/08/02	-
Price	0.50	0.98	0.57	0.79	3.14	1.16	1.02	-
P/RPS	0.19	0.41	0.27	0.50	2.21	0.77	0.74	-20.25%
YoY %	-53.66%	51.85%	-46.00%	-77.38%	187.01%	4.05%	-	-
Horiz. %	25.68%	55.41%	36.49%	67.57%	298.65%	104.05%	100.00%	-
P/EPS	43.10	49.53	18.50	94.09	122.13	15.44	8.23	31.74%
YoY %	-12.98%	167.73%	-80.34%	-22.96%	691.00%	87.61%	-	-
Horiz. %	523.69%	601.82%	224.79%	1,143.26%	1,483.96%	187.61%	100.00%	-
EY	2.32	2.02	5.41	1.06	0.82	6.48	12.15	-24.09%
YoY %	14.85%	-62.66%	410.38%	29.27%	-87.35%	-46.67%	-	-
Horiz. %	19.09%	16.63%	44.53%	8.72%	6.75%	53.33%	100.00%	-
DY	6.00	1.53	9.65	5.06	0.48	4.74	2.45	16.08%
YoY %	292.16%	-84.15%	90.71%	954.17%	-89.87%	93.47%	-	-
Horiz. %	244.90%	62.45%	393.88%	206.53%	19.59%	193.47%	100.00%	-
P/NAPS	0.36	0.70	0.41	0.58	2.34	0.91	0.78	-12.08%
YoY %	-48.57%	70.73%	-29.31%	-75.21%	157.14%	16.67%	-	-
Horiz. %	46.15%	89.74%	52.56%	74.36%	300.00%	116.67%	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