[LIIHEN] YoY TTM Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	455,081	356,404	323,545	331,074	251,478	249,700	203,083	14.38%
YoY %	27.69%	10.16%	-2.27%	31.65%	0.71%	22.95%	-	-
Horiz. %	224.09%	175.50%	159.32%	163.02%	123.83%	122.95%	100.00%	-
PBT	47,366	32,136	23,316	24,511	10,320	27,565	18,877	16.56%
YoY %	47.39%	37.83%	-4.88%	137.51%	-62.56%	46.02%	-	-
Horiz. %	250.92%	170.24%	123.52%	129.85%	54.67%	146.02%	100.00%	-
Tax	-10,670	-8,524	-4,246	-6,168	-2,435	-6,789	-3,704	19.27%
YoY %	-25.18%	-100.75%	31.16%	-153.31%	64.13%	-83.29%	-	-
Horiz. %	288.07%	230.13%	114.63%	166.52%	65.74%	183.29%	100.00%	-
NP	36,696	23,612	19,070	18,343	7,885	20,776	15,173	15.84%
YoY %	55.41%	23.82%	3.96%	132.63%	-62.05%	36.93%	-	-
Horiz. %	241.85%	155.62%	125.68%	120.89%	51.97%	136.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,696	23,612	19,070	18,343	7,885	20,776	15,173	15.84%
YoY %	55.41%	23.82%	3.96%	132.63%	-62.05%	36.93%	-	-
Horiz. %	241.85%	155.62%	125.68%	120.89%	51.97%	136.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.53%	26.52%	18.21%	25.16%	23.59%	24.63%	19.62%	-
YoY %	-15.05%	45.63%	-27.62%	6.66%	-4.22%	25.54%	-	-
Horiz. %	114.83%	135.17%	92.81%	128.24%	120.23%	125.54%	100.00%	-
Total Cost	418,385	332,792	304,475	312,731	243,593	228,924	187,910	14.26%
YoY %	25.72%	9.30%	-2.64%	28.38%	6.41%	21.83%	-	-
Horiz. %	222.65%	177.10%	162.03%	166.43%	129.63%	121.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	180,014	153,930	139,403	128,622	114,451	113,424	96,477	10.94%
YoY %	16.95%	10.42%	8.38%	12.38%	0.91%	17.57%	-	-
Horiz. %	186.59%	159.55%	144.49%	133.32%	118.63%	117.57%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	4,001	8,098	7,500	5,398	4,196	5,997	2,398	8.90%
YoY %	-50.59%	7.97%	38.94%	28.65%	-30.03%	150.08%	-	-
Horiz. %	166.85%	337.70%	312.76%	225.10%	174.98%	250.08%	100.00%	-
Div Payout %	10.91%	34.30%	39.33%	29.43%	53.22%	28.87%	15.81%	-
YoY %	-68.19%	-12.79%	33.64%	-44.70%	84.34%	82.61%	-	-
Horiz. %	69.01%	216.95%	248.77%	186.15%	336.62%	182.61%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	180,014	153,930	139,403	128,622	114,451	113,424	96,477	10.94%
YoY %	16.95%	10.42%	8.38%	12.38%	0.91%	17.57%	-	-
Horiz. %	186.59%	159.55%	144.49%	133.32%	118.63%	117.57%	100.00%	-
NOSH	60,000	60,000	60,000	59,972	60,063	59,999	59,972	0.00%
YoY %	0.00%	0.00%	0.05%	-0.15%	0.11%	0.05%	-	-
Horiz. %	100.05%	100.05%	100.05%	100.00%	100.15%	100.05%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	8.06%	6.63%	5.89%	5.54%	3.14%	8.32%	7.47%	-
YoY %	21.57%	12.56%	6.32%	76.43%	-62.26%	11.38%	-	-
Horiz. %	107.90%	88.76%	78.85%	74.16%	42.03%	111.38%	100.00%	-
ROE	20.39%	15.34%	13.68%	14.26%	6.89%	18.32%	15.73%	-
YoY %	32.92%	12.13%	-4.07%	106.97%	-62.39%	16.47%	-	-
Horiz. %	129.62%	97.52%	86.97%	90.65%	43.80%	116.47%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	758.41	594.01	539.03	552.05	418.68	416.17	338.63	14.37%
YoY %	27.68%	10.20%	-2.36%	31.85%	0.60%	22.90%	-	-
Horiz. %	223.96%	175.42%	159.18%	163.02%	123.64%	122.90%	100.00%	-
EPS	61.16	39.35	31.77	30.59	13.13	34.63	25.30	15.84%
YoY %	55.43%	23.86%	3.86%	132.98%	-62.08%	36.88%	-	-
Horiz. %	241.74%	155.53%	125.57%	120.91%	51.90%	136.88%	100.00%	-
DPS	6.67	13.50	12.50	9.00	7.00	10.00	4.00	8.89%
YoY %	-50.59%	8.00%	38.89%	28.57%	-30.00%	150.00%	-	-
Horiz. %	166.75%	337.50%	312.50%	225.00%	175.00%	250.00%	100.00%	-
NAPS	3.00	2.5655	2.3225	2.1447	1.9055	1.8904	1.6087	10.93%
YoY %	16.94%	10.46%	8.29%	12.55%	0.80%	17.51%	-	-
Horiz. %	186.49%	159.48%	144.37%	133.32%	118.45%	117.51%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 59,972
RPS	84.27	66.00	59.92	61.31	46.57	46.24	37.61	14.38%
YoY %	27.68%	10.15%	-2.27%	31.65%	0.71%	22.95%	-	-
Horiz. %	224.06%	175.49%	159.32%	163.02%	123.82%	122.95%	100.00%	-
EPS	6.80	4.37	3.53	3.40	1.46	3.85	2.81	15.86%
YoY %	55.61%	23.80%	3.82%	132.88%	-62.08%	37.01%	-	-
Horiz. %	241.99%	155.52%	125.62%	121.00%	51.96%	137.01%	100.00%	-
DPS	0.74	1.50	1.39	1.00	0.78	1.11	0.44	9.04%
YoY %	-50.67%	7.91%	39.00%	28.21%	-29.73%	152.27%	-	-
Horiz. %	168.18%	340.91%	315.91%	227.27%	177.27%	252.27%	100.00%	-
NAPS	0.3334	0.2851	0.2582	0.2382	0.2119	0.21	0.1787	10.94%
YoY %	16.94%	10.42%	8.40%	12.41%	0.90%	17.52%	-	-
Horiz. %	186.57%	159.54%	144.49%	133.30%	118.58%	117.52%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	4.73	2.49	1.61	1.03	1.02	1.21	0.55	-
P/RPS	0.62	0.42	0.30	0.19	0.24	0.29	0.16	25.31%
YoY %	47.62%	40.00%	57.89%	-20.83%	-17.24%	81.25%	-	-
Horiz. %	387.50%	262.50%	187.50%	118.75%	150.00%	181.25%	100.00%	-
P/EPS	7.73	6.33	5.07	3.37	7.77	3.49	2.17	23.56%
YoY %	22.12%	24.85%	50.45%	-56.63%	122.64%	60.83%	-	-
Horiz. %	356.22%	291.71%	233.64%	155.30%	358.06%	160.83%	100.00%	-
EY	12.93	15.80	19.73	29.70	12.87	28.62	46.00	-19.05%
YoY %	-18.16%	-19.92%	-33.57%	130.77%	-55.03%	-37.78%	-	-
Horiz. %	28.11%	34.35%	42.89%	64.57%	27.98%	62.22%	100.00%	-
DY	1.41	5.42	7.76	8.74	6.86	8.26	7.27	-23.90%
YoY %	-73.99%	-30.15%	-11.21%	27.41%	-16.95%	13.62%	-	-
Horiz. %	19.39%	74.55%	106.74%	120.22%	94.36%	113.62%	100.00%	-
P/NAPS	1.58	0.97	0.69	0.48	0.54	0.64	0.34	29.16%
YoY %	62.89%	40.58%	43.75%	-11.11%	-15.62%	88.24%	-	-
Horiz. %	464.71%	285.29%	202.94%	141.18%	158.82%	188.24%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/15	25/08/14	23/08/13	27/08/12	18/08/11	23/08/10	21/08/09	-
Price	5.75	2.64	1.87	1.30	0.81	1.39	0.59	-
P/RPS	0.76	0.44	0.35	0.24	0.19	0.33	0.17	28.33%
YoY %	72.73%	25.71%	45.83%	26.32%	-42.42%	94.12%	-	-
Horiz. %	447.06%	258.82%	205.88%	141.18%	111.76%	194.12%	100.00%	-
P/EPS	9.40	6.71	5.89	4.25	6.17	4.01	2.33	26.15%
YoY %	40.09%	13.92%	38.59%	-31.12%	53.87%	72.10%	-	-
Horiz. %	403.43%	287.98%	252.79%	182.40%	264.81%	172.10%	100.00%	-
EY	10.64	14.91	16.99	23.53	16.21	24.91	42.88	-20.72%
YoY %	-28.64%	-12.24%	-27.79%	45.16%	-34.93%	-41.91%	-	-
Horiz. %	24.81%	34.77%	39.62%	54.87%	37.80%	58.09%	100.00%	-
DY	1.16	5.11	6.68	6.92	8.64	7.19	6.78	-25.48%
YoY %	-77.30%	-23.50%	-3.47%	-19.91%	20.17%	6.05%	-	-
Horiz. %	17.11%	75.37%	98.53%	102.06%	127.43%	106.05%	100.00%	-
P/NAPS	1.92	1.03	0.81	0.61	0.43	0.74	0.37	31.56%
YoY %	86.41%	27.16%	32.79%	41.86%	-41.89%	100.00%	-	-
Horiz. %	518.92%	278.38%	218.92%	164.86%	116.22%	200.00%	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