[LIIHEN] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	249,700	203,083	157,585	142,351	124,790	94,393	85,305	19.59%
YoY %	22.95%	28.87%	10.70%	14.07%	32.20%	10.65%	-	-
Horiz. %	292.71%	238.07%	184.73%	166.87%	146.29%	110.65%	100.00%	-
PBT	27,565	18,877	414	980	2,817	1,159	813	79.85%
YoY %	46.02%	4,459.66%	-57.76%	-65.21%	143.05%	42.56%	-	-
Horiz. %	3,390.53%	2,321.89%	50.92%	120.54%	346.49%	142.56%	100.00%	-
Tax	-6,789	-3,704	276	204	-964	-657	728	-
YoY %	-83.29%	-1,442.03%	35.29%	121.16%	-46.73%	-190.25%	-	-
Horiz. %	-932.55%	-508.79%	37.91%	28.02%	-132.42%	-90.25%	100.00%	-
NP	20,776	15,173	690	1,184	1,853	502	1,541	54.24%
YoY %	36.93%	2,098.99%	-41.72%	-36.10%	269.12%	-67.42%	-	-
Horiz. %	1,348.22%	984.62%	44.78%	76.83%	120.25%	32.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,776	15,173	690	1,184	1,853	502	1,541	54.24%
YoY %	36.93%	2,098.99%	-41.72%	-36.10%	269.12%	-67.42%	-	-
Horiz. %	1,348.22%	984.62%	44.78%	76.83%	120.25%	32.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.63%	19.62%	-66.67%	-20.82%	34.22%	56.69%	-89.54%	-
YoY %	25.54%	129.43%	-220.22%	-160.84%	-39.64%	163.31%	-	-
Horiz. %	-27.51%	-21.91%	74.46%	23.25%	-38.22%	-63.31%	100.00%	-
Total Cost	228,924	187,910	156,895	141,167	122,937	93,891	83,764	18.23%
YoY %	21.83%	19.77%	11.14%	14.83%	30.94%	12.09%	-	-
Horiz. %	273.30%	224.33%	187.31%	168.53%	146.77%	112.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,424	96,477	82,894	83,774	83,585	81,906	80,318	5.91%
YoY %	17.57%	16.39%	-1.05%	0.23%	2.05%	1.98%	-	-
Horiz. %	141.22%	120.12%	103.21%	104.30%	104.07%	101.98%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	5,997	2,398	1,795	897	3,299	2,393	900	37.15%
YoY %	150.08%	33.59%	100.11%	-72.81%	37.86%	165.89%	-	-
Horiz. %	666.33%	266.44%	199.44%	99.67%	366.56%	265.89%	100.00%	-
Div Payout %	28.87%	15.81%	260.21%	75.81%	178.07%	476.86%	58.40%	-
YoY %	82.61%	-93.92%	243.24%	-57.43%	-62.66%	716.54%	-	-
Horiz. %	49.43%	27.07%	445.57%	129.81%	304.91%	816.54%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	113,424	96,477	82,894	83,774	83,585	81,906	80,318	5.91%
YoY %	17.57%	16.39%	-1.05%	0.23%	2.05%	1.98%	-	-
Horiz. %	141.22%	120.12%	103.21%	104.30%	104.07%	101.98%	100.00%	-
NOSH	59,999	59,972	59,473	59,838	60,133	59,785	59,939	0.01%
YoY %	0.05%	0.84%	-0.61%	-0.49%	0.58%	-0.26%	-	-
Horiz. %	100.10%	100.06%	99.22%	99.83%	100.32%	99.74%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	8.32%	7.47%	0.44%	0.83%	1.48%	0.53%	1.81%	-
YoY %	11.38%	1,597.73%	-46.99%	-43.92%	179.25%	-70.72%	-	-
Horiz. %	459.67%	412.71%	24.31%	45.86%	81.77%	29.28%	100.00%	-
ROE	18.32%	15.73%	0.83%	1.41%	2.22%	0.61%	1.92%	-
YoY %	16.47%	1,795.18%	-41.13%	-36.49%	263.93%	-68.23%	-	-
Horiz. %	954.17%	819.27%	43.23%	73.44%	115.63%	31.77%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	416.17	338.63	264.97	237.89	207.52	157.89	142.32	19.57%
YoY %	22.90%	27.80%	11.38%	14.63%	31.43%	10.94%	-	-
Horiz. %	292.42%	237.94%	186.18%	167.15%	145.81%	110.94%	100.00%	-
EPS	34.63	25.30	1.16	1.98	3.08	0.84	2.57	54.22%
YoY %	36.88%	2,081.03%	-41.41%	-35.71%	266.67%	-67.32%	-	-
Horiz. %	1,347.47%	984.44%	45.14%	77.04%	119.84%	32.68%	100.00%	-
DPS	10.00	4.00	3.00	1.50	5.50	4.00	1.50	37.16%
YoY %	150.00%	33.33%	100.00%	-72.73%	37.50%	166.67%	-	-
Horiz. %	666.67%	266.67%	200.00%	100.00%	366.67%	266.67%	100.00%	-
NAPS	1.8904	1.6087	1.3938	1.40	1.39	1.37	1.34	5.90%
YoY %	17.51%	15.42%	-0.44%	0.72%	1.46%	2.24%	-	-
Horiz. %	141.07%	120.05%	104.01%	104.48%	103.73%	102.24%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 59,838
RPS	46.15	37.54	29.13	26.31	23.07	17.45	15.77	19.58%
YoY %	22.94%	28.87%	10.72%	14.04%	32.21%	10.65%	-	-
Horiz. %	292.64%	238.05%	184.72%	166.84%	146.29%	110.65%	100.00%	-
EPS	3.84	2.80	0.13	0.22	0.34	0.09	0.28	54.68%
YoY %	37.14%	2,053.85%	-40.91%	-35.29%	277.78%	-67.86%	-	-
Horiz. %	1,371.43%	1,000.00%	46.43%	78.57%	121.43%	32.14%	100.00%	-
DPS	1.11	0.44	0.33	0.17	0.61	0.44	0.17	36.69%
YoY %	152.27%	33.33%	94.12%	-72.13%	38.64%	158.82%	-	-
Horiz. %	652.94%	258.82%	194.12%	100.00%	358.82%	258.82%	100.00%	-
NAPS	0.2097	0.1783	0.1532	0.1548	0.1545	0.1514	0.1485	5.91%
YoY %	17.61%	16.38%	-1.03%	0.19%	2.05%	1.95%	-	-
Horiz. %	141.21%	120.07%	103.16%	104.24%	104.04%	101.95%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.21	0.55	0.51	1.15	0.64	0.88	1.88	-
P/RPS	0.29	0.16	0.19	0.48	0.31	0.56	1.32	-22.31%
YoY %	81.25%	-15.79%	-60.42%	54.84%	-44.64%	-57.58%	-	-
Horiz. %	21.97%	12.12%	14.39%	36.36%	23.48%	42.42%	100.00%	-
P/EPS	3.49	2.17	43.96	58.12	20.77	104.80	73.12	-39.75%
YoY %	60.83%	-95.06%	-24.36%	179.83%	-80.18%	43.33%	-	-
Horiz. %	4.77%	2.97%	60.12%	79.49%	28.41%	143.33%	100.00%	-
EY	28.62	46.00	2.27	1.72	4.81	0.95	1.37	65.91%
YoY %	-37.78%	1,926.43%	31.98%	-64.24%	406.32%	-30.66%	-	-
Horiz. %	2,089.05%	3,357.66%	165.69%	125.55%	351.09%	69.34%	100.00%	-
DY	8.26	7.27	5.88	1.30	8.59	4.55	0.80	47.53%
YoY %	13.62%	23.64%	352.31%	-84.87%	88.79%	468.75%	-	-
Horiz. %	1,032.50%	908.75%	735.00%	162.50%	1,073.75%	568.75%	100.00%	-
P/NAPS	0.64	0.34	0.37	0.82	0.46	0.64	1.40	-12.22%
YoY %	88.24%	-8.11%	-54.88%	78.26%	-28.12%	-54.29%	-	-
Horiz. %	45.71%	24.29%	26.43%	58.57%	32.86%	45.71%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	21/08/09	25/08/08	27/08/07	28/08/06	29/08/05	23/08/04	-
Price	1.39	0.59	0.50	0.98	0.57	0.79	3.14	-
P/RPS	0.33	0.17	0.19	0.41	0.27	0.50	2.21	-27.15%
YoY %	94.12%	-10.53%	-53.66%	51.85%	-46.00%	-77.38%	-	-
Horiz. %	14.93%	7.69%	8.60%	18.55%	12.22%	22.62%	100.00%	-
P/EPS	4.01	2.33	43.10	49.53	18.50	94.09	122.13	-43.39%
YoY %	72.10%	-94.59%	-12.98%	167.73%	-80.34%	-22.96%	-	-
Horiz. %	3.28%	1.91%	35.29%	40.56%	15.15%	77.04%	100.00%	-
EY	24.91	42.88	2.32	2.02	5.41	1.06	0.82	76.59%
YoY %	-41.91%	1,748.28%	14.85%	-62.66%	410.38%	29.27%	-	-
Horiz. %	3,037.80%	5,229.27%	282.93%	246.34%	659.76%	129.27%	100.00%	-
DY	7.19	6.78	6.00	1.53	9.65	5.06	0.48	56.97%
YoY %	6.05%	13.00%	292.16%	-84.15%	90.71%	954.17%	-	-
Horiz. %	1,497.92%	1,412.50%	1,250.00%	318.75%	2,010.42%	1,054.17%	100.00%	-
P/NAPS	0.74	0.37	0.36	0.70	0.41	0.58	2.34	-17.45%
YoY %	100.00%	2.78%	-48.57%	70.73%	-29.31%	-75.21%	-	-
Horiz. %	31.62%	15.81%	15.38%	29.91%	17.52%	24.79%	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