[LIIHEN] YoY TTM Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	606,369	455,081	356,404	323,545	331,074	251,478	249,700	15.92%
YoY %	33.24%	27.69%	10.16%	-2.27%	31.65%	0.71%	-	-
Horiz. %	242.84%	182.25%	142.73%	129.57%	132.59%	100.71%	100.00%	-
PBT	90,791	47,366	32,136	23,316	24,511	10,320	27,565	21.95%
YoY %	91.68%	47.39%	37.83%	-4.88%	137.51%	-62.56%	-	-
Horiz. %	329.37%	171.83%	116.58%	84.59%	88.92%	37.44%	100.00%	-
Tax	-18,946	-10,670	-8,524	-4,246	-6,168	-2,435	-6,789	18.63%
YoY %	-77.56%	-25.18%	-100.75%	31.16%	-153.31%	64.13%	-	-
Horiz. %	279.07%	157.17%	125.56%	62.54%	90.85%	35.87%	100.00%	-
NP	71,845	36,696	23,612	19,070	18,343	7,885	20,776	22.94%
YoY %	95.78%	55.41%	23.82%	3.96%	132.63%	-62.05%	-	-
Horiz. %	345.81%	176.63%	113.65%	91.79%	88.29%	37.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,845	36,696	23,612	19,070	18,343	7,885	20,776	22.94%
YoY %	95.78%	55.41%	23.82%	3.96%	132.63%	-62.05%	-	-
Horiz. %	345.81%	176.63%	113.65%	91.79%	88.29%	37.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.87%	22.53%	26.52%	18.21%	25.16%	23.59%	24.63%	-
YoY %	-7.37%	-15.05%	45.63%	-27.62%	6.66%	-4.22%	-	-
Horiz. %	84.73%	91.47%	107.67%	73.93%	102.15%	95.78%	100.00%	-
Total Cost	534,524	418,385	332,792	304,475	312,731	243,593	228,924	15.16%
YoY %	27.76%	25.72%	9.30%	-2.64%	28.38%	6.41%	-	-
Horiz. %	233.49%	182.76%	145.37%	133.00%	136.61%	106.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	242,982	180,014	153,930	139,403	128,622	114,451	113,424	13.52%
YoY %	34.98%	16.95%	10.42%	8.38%	12.38%	0.91%	-	-
Horiz. %	214.22%	158.71%	135.71%	122.90%	113.40%	100.91%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	30,604	4,001	8,098	7,500	5,398	4,196	5,997	31.17%
YoY %	664.91%	-50.59%	7.97%	38.94%	28.65%	-30.03%	-	-
Horiz. %	510.32%	66.72%	135.03%	125.06%	90.01%	69.97%	100.00%	-
Div Payout %	42.60%	10.91%	34.30%	39.33%	29.43%	53.22%	28.87%	-
YoY %	290.47%	-68.19%	-12.79%	33.64%	-44.70%	84.34%	-	-
Horiz. %	147.56%	37.79%	118.81%	136.23%	101.94%	184.34%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	242,982	180,014	153,930	139,403	128,622	114,451	113,424	13.52%
YoY %	34.98%	16.95%	10.42%	8.38%	12.38%	0.91%	-	-
Horiz. %	214.22%	158.71%	135.71%	122.90%	113.40%	100.91%	100.00%	-
NOSH	180,000	60,000	60,000	60,000	59,972	60,063	59,999	20.07%
YoY %	200.00%	0.00%	0.00%	0.05%	-0.15%	0.11%	-	-
Horiz. %	300.01%	100.00%	100.00%	100.00%	99.95%	100.11%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	11.85%	8.06%	6.63%	5.89%	5.54%	3.14%	8.32%	-
YoY %	47.02%	21.57%	12.56%	6.32%	76.43%	-62.26%	-	-
Horiz. %	142.43%	96.88%	79.69%	70.79%	66.59%	37.74%	100.00%	-
ROE	29.57%	20.39%	15.34%	13.68%	14.26%	6.89%	18.32%	-
YoY %	45.02%	32.92%	12.13%	-4.07%	106.97%	-62.39%	-	-
Horiz. %	161.41%	111.30%	83.73%	74.67%	77.84%	37.61%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	336.87	758.41	594.01	539.03	552.05	418.68	416.17	-3.45%
YoY %	-55.58%	27.68%	10.20%	-2.36%	31.85%	0.60%	-	-
Horiz. %	80.95%	182.24%	142.73%	129.52%	132.65%	100.60%	100.00%	-
EPS	39.91	61.16	39.35	31.77	30.59	13.13	34.63	2.39%
YoY %	-34.74%	55.43%	23.86%	3.86%	132.98%	-62.08%	-	-
Horiz. %	115.25%	176.61%	113.63%	91.74%	88.33%	37.92%	100.00%	-
DPS	17.00	6.67	13.50	12.50	9.00	7.00	10.00	9.23%
YoY %	154.87%	-50.59%	8.00%	38.89%	28.57%	-30.00%	-	-
Horiz. %	170.00%	66.70%	135.00%	125.00%	90.00%	70.00%	100.00%	-
NAPS	1.3499	3.00	2.5655	2.3225	2.1447	1.9055	1.8904	-5.45%
YoY %	-55.00%	16.94%	10.46%	8.29%	12.55%	0.80%	-	-
Horiz. %	71.41%	158.70%	135.71%	122.86%	113.45%	100.80%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 60,000
RPS	112.08	84.12	65.88	59.80	61.20	46.48	46.15	15.92%
YoY %	33.24%	27.69%	10.17%	-2.29%	31.67%	0.72%	-	-
Horiz. %	242.86%	182.28%	142.75%	129.58%	132.61%	100.72%	100.00%	-
EPS	13.28	6.78	4.36	3.52	3.39	1.46	3.84	22.95%
YoY %	95.87%	55.50%	23.86%	3.83%	132.19%	-61.98%	-	-
Horiz. %	345.83%	176.56%	113.54%	91.67%	88.28%	38.02%	100.00%	-
DPS	5.66	0.74	1.50	1.39	1.00	0.78	1.11	31.16%
YoY %	664.86%	-50.67%	7.91%	39.00%	28.21%	-29.73%	-	-
Horiz. %	509.91%	66.67%	135.14%	125.23%	90.09%	70.27%	100.00%	-
NAPS	0.4491	0.3327	0.2845	0.2577	0.2377	0.2116	0.2097	13.52%
YoY %	34.99%	16.94%	10.40%	8.41%	12.33%	0.91%	-	-
Horiz. %	214.16%	158.66%	135.67%	122.89%	113.35%	100.91%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	3.08	4.73	2.49	1.61	1.03	1.02	1.21	-
P/RPS	0.91	0.62	0.42	0.30	0.19	0.24	0.29	20.97%
YoY %	46.77%	47.62%	40.00%	57.89%	-20.83%	-17.24%	-	-
Horiz. %	313.79%	213.79%	144.83%	103.45%	65.52%	82.76%	100.00%	-
P/EPS	7.72	7.73	6.33	5.07	3.37	7.77	3.49	14.13%
YoY %	-0.13%	22.12%	24.85%	50.45%	-56.63%	122.64%	-	-
Horiz. %	221.20%	221.49%	181.38%	145.27%	96.56%	222.64%	100.00%	-
EY	12.96	12.93	15.80	19.73	29.70	12.87	28.62	-12.35%
YoY %	0.23%	-18.16%	-19.92%	-33.57%	130.77%	-55.03%	-	-
Horiz. %	45.28%	45.18%	55.21%	68.94%	103.77%	44.97%	100.00%	-
DY	5.52	1.41	5.42	7.76	8.74	6.86	8.26	-6.49%
YoY %	291.49%	-73.99%	-30.15%	-11.21%	27.41%	-16.95%	-	-
Horiz. %	66.83%	17.07%	65.62%	93.95%	105.81%	83.05%	100.00%	-
P/NAPS	2.28	1.58	0.97	0.69	0.48	0.54	0.64	23.55%
YoY %	44.30%	62.89%	40.58%	43.75%	-11.11%	-15.62%	-	-
Horiz. %	356.25%	246.88%	151.56%	107.81%	75.00%	84.38%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	19/08/16	24/08/15	25/08/14	23/08/13	27/08/12	18/08/11	23/08/10	-
Price	3.38	5.75	2.64	1.87	1.30	0.81	1.39	-
P/RPS	1.00	0.76	0.44	0.35	0.24	0.19	0.33	20.27%
YoY %	31.58%	72.73%	25.71%	45.83%	26.32%	-42.42%	-	-
Horiz. %	303.03%	230.30%	133.33%	106.06%	72.73%	57.58%	100.00%	-
P/EPS	8.47	9.40	6.71	5.89	4.25	6.17	4.01	13.25%
YoY %	-9.89%	40.09%	13.92%	38.59%	-31.12%	53.87%	-	-
Horiz. %	211.22%	234.41%	167.33%	146.88%	105.99%	153.87%	100.00%	-
EY	11.81	10.64	14.91	16.99	23.53	16.21	24.91	-11.68%
YoY %	11.00%	-28.64%	-12.24%	-27.79%	45.16%	-34.93%	-	-
Horiz. %	47.41%	42.71%	59.86%	68.21%	94.46%	65.07%	100.00%	-
DY	5.03	1.16	5.11	6.68	6.92	8.64	7.19	-5.77%
YoY %	333.62%	-77.30%	-23.50%	-3.47%	-19.91%	20.17%	-	-
Horiz. %	69.96%	16.13%	71.07%	92.91%	96.24%	120.17%	100.00%	-
P/NAPS	2.50	1.92	1.03	0.81	0.61	0.43	0.74	22.47%
YoY %	30.21%	86.41%	27.16%	32.79%	41.86%	-41.89%	-	-
Horiz. %	337.84%	259.46%	139.19%	109.46%	82.43%	58.11%	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