[LIIHEN] YoY TTM Result on 30-Sep-2014 [#3]

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
TTM Result
Revenue	701,132	607,170	497,584	378,689	311,565	351,693	261,784	17.82%
YoY %	15.48%	22.02%	31.40%	21.54%	-11.41%	34.34%	-	-
Horiz. %	267.83%	231.94%	190.07%	144.66%	119.02%	134.34%	100.00%	-
PBT	98,911	93,089	58,669	32,808	19,913	31,862	8,576	50.25%
YoY %	6.25%	58.67%	78.83%	64.76%	-37.50%	271.53%	-	-
Horiz. %	1,153.35%	1,085.46%	684.11%	382.56%	232.19%	371.53%	100.00%	-
Tax	-20,190	-20,528	-12,271	-8,660	-3,441	-7,316	-2,681	39.96%
YoY %	1.65%	-67.29%	-41.70%	-151.67%	52.97%	-172.88%	-	-
Horiz. %	753.08%	765.68%	457.70%	323.01%	128.35%	272.88%	100.00%	-
NP	78,721	72,561	46,398	24,148	16,472	24,546	5,895	53.96%
YoY %	8.49%	56.39%	92.14%	46.60%	-32.89%	316.39%	-	-
Horiz. %	1,335.39%	1,230.89%	787.07%	409.64%	279.42%	416.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	78,721	72,561	46,398	24,148	16,472	24,546	5,895	53.96%
YoY %	8.49%	56.39%	92.14%	46.60%	-32.89%	316.39%	-	-
Horiz. %	1,335.39%	1,230.89%	787.07%	409.64%	279.42%	416.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.41%	22.05%	20.92%	26.40%	17.28%	22.96%	31.26%	-
YoY %	-7.44%	5.40%	-20.76%	52.78%	-24.74%	-26.55%	-	-
Horiz. %	65.29%	70.54%	66.92%	84.45%	55.28%	73.45%	100.00%	-
Total Cost	622,411	534,609	451,186	354,541	295,093	327,147	255,889	15.95%
YoY %	16.42%	18.49%	27.26%	20.15%	-9.80%	27.85%	-	-
Horiz. %	243.23%	208.92%	176.32%	138.55%	115.32%	127.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	282,743	251,981	217,223	120,000	143,621	134,706	115,278	16.11%
YoY %	12.21%	16.00%	81.02%	-16.45%	6.62%	16.85%	-	-
Horiz. %	245.27%	218.59%	188.43%	104.10%	124.59%	116.85%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	39,595	32,404	8,699	7,001	6,899	7,199	3,597	49.09%
YoY %	22.19%	272.50%	24.25%	1.48%	-4.17%	100.14%	-	-
Horiz. %	1,100.78%	900.86%	241.84%	194.63%	191.80%	200.14%	100.00%	-
Div Payout %	50.30%	44.66%	18.75%	28.99%	41.89%	29.33%	61.02%	-
YoY %	12.63%	138.19%	-35.32%	-30.79%	42.82%	-51.93%	-	-
Horiz. %	82.43%	73.19%	30.73%	47.51%	68.65%	48.07%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	282,743	251,981	217,223	120,000	143,621	134,706	115,278	16.11%
YoY %	12.21%	16.00%	81.02%	-16.45%	6.62%	16.85%	-	-
Horiz. %	245.27%	218.59%	188.43%	104.10%	124.59%	116.85%	100.00%	-
NOSH	180,000	180,000	60,000	60,000	60,000	60,000	59,962	20.08%
YoY %	0.00%	200.00%	0.00%	0.00%	0.00%	0.06%	-	-
Horiz. %	300.19%	300.19%	100.06%	100.06%	100.06%	100.06%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	11.23%	11.95%	9.32%	6.38%	5.29%	6.98%	2.25%	-
YoY %	-6.03%	28.22%	46.08%	20.60%	-24.21%	210.22%	-	-
Horiz. %	499.11%	531.11%	414.22%	283.56%	235.11%	310.22%	100.00%	-
ROE	27.84%	28.80%	21.36%	20.12%	11.47%	18.22%	5.11%	-
YoY %	-3.33%	34.83%	6.16%	75.41%	-37.05%	256.56%	-	-
Horiz. %	544.81%	563.60%	418.00%	393.74%	224.46%	356.56%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	389.52	337.32	276.44	631.15	519.47	586.16	436.58	-1.88%
YoY %	15.47%	22.02%	-56.20%	21.50%	-11.38%	34.26%	-	-
Horiz. %	89.22%	77.26%	63.32%	144.57%	118.99%	134.26%	100.00%	-
EPS	43.73	40.31	25.78	40.25	27.46	40.91	9.83	28.21%
YoY %	8.48%	56.36%	-35.95%	46.58%	-32.88%	316.17%	-	-
Horiz. %	444.86%	410.07%	262.26%	409.46%	279.35%	416.17%	100.00%	-
DPS	22.00	18.00	4.83	11.67	11.50	12.00	6.00	24.15%
YoY %	22.22%	272.67%	-58.61%	1.48%	-4.17%	100.00%	-	-
Horiz. %	366.67%	300.00%	80.50%	194.50%	191.67%	200.00%	100.00%	-
NAPS	1.5708	1.3999	1.2068	2.00	2.3946	2.2451	1.9225	-3.30%
YoY %	12.21%	16.00%	-39.66%	-16.48%	6.66%	16.78%	-	-
Horiz. %	81.71%	72.82%	62.77%	104.03%	124.56%	116.78%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 60,000
RPS	129.84	112.44	92.15	70.13	57.70	65.13	48.48	17.82%
YoY %	15.47%	22.02%	31.40%	21.54%	-11.41%	34.34%	-	-
Horiz. %	267.82%	231.93%	190.08%	144.66%	119.02%	134.34%	100.00%	-
EPS	14.58	13.44	8.59	4.47	3.05	4.55	1.09	54.01%
YoY %	8.48%	56.46%	92.17%	46.56%	-32.97%	317.43%	-	-
Horiz. %	1,337.61%	1,233.03%	788.07%	410.09%	279.82%	417.43%	100.00%	-
DPS	7.33	6.00	1.61	1.30	1.28	1.33	0.67	48.94%
YoY %	22.17%	272.67%	23.85%	1.56%	-3.76%	98.51%	-	-
Horiz. %	1,094.03%	895.52%	240.30%	194.03%	191.04%	198.51%	100.00%	-
NAPS	0.5236	0.4666	0.4023	0.2222	0.266	0.2495	0.2135	16.11%
YoY %	12.22%	15.98%	81.05%	-16.47%	6.61%	16.86%	-	-
Horiz. %	245.25%	218.55%	188.43%	104.07%	124.59%	116.86%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	3.68	3.10	7.15	2.55	1.45	1.13	0.72	-
P/RPS	0.94	0.92	2.59	0.40	0.28	0.19	0.16	34.29%
YoY %	2.17%	-64.48%	547.50%	42.86%	47.37%	18.75%	-	-
Horiz. %	587.50%	575.00%	1,618.75%	250.00%	175.00%	118.75%	100.00%	-
P/EPS	8.41	7.69	27.74	6.34	5.28	2.76	7.32	2.33%
YoY %	9.36%	-72.28%	337.54%	20.08%	91.30%	-62.30%	-	-
Horiz. %	114.89%	105.05%	378.96%	86.61%	72.13%	37.70%	100.00%	-
EY	11.88	13.00	3.61	15.78	18.94	36.20	13.65	-2.28%
YoY %	-8.62%	260.11%	-77.12%	-16.68%	-47.68%	165.20%	-	-
Horiz. %	87.03%	95.24%	26.45%	115.60%	138.75%	265.20%	100.00%	-
DY	5.98	5.81	0.68	4.58	7.93	10.62	8.33	-5.36%
YoY %	2.93%	754.41%	-85.15%	-42.24%	-25.33%	27.49%	-	-
Horiz. %	71.79%	69.75%	8.16%	54.98%	95.20%	127.49%	100.00%	-
P/NAPS	2.34	2.21	5.92	1.28	0.61	0.50	0.37	35.95%
YoY %	5.88%	-62.67%	362.50%	109.84%	22.00%	35.14%	-	-
Horiz. %	632.43%	597.30%	1,600.00%	345.95%	164.86%	135.14%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	23/11/17	25/11/16	20/11/15	21/11/14	26/11/13	26/11/12	23/11/11	-
Price	3.60	3.18	2.87	2.87	1.68	1.28	0.84	-
P/RPS	0.92	0.94	1.04	0.45	0.32	0.22	0.19	30.03%
YoY %	-2.13%	-9.62%	131.11%	40.62%	45.45%	15.79%	-	-
Horiz. %	484.21%	494.74%	547.37%	236.84%	168.42%	115.79%	100.00%	-
P/EPS	8.23	7.89	11.13	7.13	6.12	3.13	8.54	-0.61%
YoY %	4.31%	-29.11%	56.10%	16.50%	95.53%	-63.35%	-	-
Horiz. %	96.37%	92.39%	130.33%	83.49%	71.66%	36.65%	100.00%	-
EY	12.15	12.68	8.98	14.02	16.35	31.96	11.70	0.63%
YoY %	-4.18%	41.20%	-35.95%	-14.25%	-48.84%	173.16%	-	-
Horiz. %	103.85%	108.38%	76.75%	119.83%	139.74%	273.16%	100.00%	-
DY	6.11	5.66	1.68	4.07	6.85	9.38	7.14	-2.56%
YoY %	7.95%	236.90%	-58.72%	-40.58%	-26.97%	31.37%	-	-
Horiz. %	85.57%	79.27%	23.53%	57.00%	95.94%	131.37%	100.00%	-
P/NAPS	2.29	2.27	2.38	1.44	0.70	0.57	0.44	31.60%
YoY %	0.88%	-4.62%	65.28%	105.71%	22.81%	29.55%	-	-
Horiz. %	520.45%	515.91%	540.91%	327.27%	159.09%	129.55%	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