[LIIHEN] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	242,563	184,887	150,485	138,839	112,981	93,625	84,013	19.31%
YoY %	31.20%	22.86%	8.39%	22.89%	20.67%	11.44%	-	-
Horiz. %	288.72%	220.07%	179.12%	165.26%	134.48%	111.44%	100.00%	-
PBT	27,889	10,261	674	1,522	1,242	3,303	94	158.14%
YoY %	171.80%	1,422.40%	-55.72%	22.54%	-62.40%	3,413.83%	-	-
Horiz. %	29,669.15%	10,915.96%	717.02%	1,619.15%	1,321.28%	3,513.83%	100.00%	-
Tax	-6,810	-1,256	48	-258	-677	-981	962	-
YoY %	-442.20%	-2,716.67%	118.60%	61.89%	30.99%	-201.98%	-	-
Horiz. %	-707.90%	-130.56%	4.99%	-26.82%	-70.37%	-101.98%	100.00%	-
NP	21,079	9,005	722	1,264	565	2,322	1,056	64.66%
YoY %	134.08%	1,147.23%	-42.88%	123.72%	-75.67%	119.89%	-	-
Horiz. %	1,996.12%	852.75%	68.37%	119.70%	53.50%	219.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,079	9,005	722	1,264	565	2,322	1,056	64.66%
YoY %	134.08%	1,147.23%	-42.88%	123.72%	-75.67%	119.89%	-	-
Horiz. %	1,996.12%	852.75%	68.37%	119.70%	53.50%	219.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.42%	12.24%	-7.12%	16.95%	54.51%	29.70%	-1,023.40%	-
YoY %	99.51%	271.91%	-142.01%	-68.90%	83.54%	102.90%	-	-
Horiz. %	-2.39%	-1.20%	0.70%	-1.66%	-5.33%	-2.90%	100.00%	-
Total Cost	221,484	175,882	149,763	137,575	112,416	91,303	82,957	17.77%
YoY %	25.93%	17.44%	8.86%	22.38%	23.12%	10.06%	-	-
Horiz. %	266.99%	212.02%	180.53%	165.84%	135.51%	110.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	107,217	92,411	84,279	85,152	84,231	83,683	78,065	5.42%
YoY %	16.02%	9.65%	-1.03%	1.09%	0.65%	7.20%	-	-
Horiz. %	137.34%	118.38%	107.96%	109.08%	107.90%	107.20%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	6,596	892	1,800	901	3,593	1,198	1,800	24.15%
YoY %	639.46%	-50.44%	99.78%	-74.92%	199.92%	-33.44%	-	-
Horiz. %	366.44%	49.56%	100.00%	50.06%	199.61%	66.56%	100.00%	-
Div Payout %	31.29%	9.91%	249.44%	71.36%	636.00%	51.60%	170.45%	-
YoY %	215.74%	-96.03%	249.55%	-88.78%	1,132.56%	-69.73%	-	-
Horiz. %	18.36%	5.81%	146.34%	41.87%	373.13%	30.27%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	107,217	92,411	84,279	85,152	84,231	83,683	78,065	5.42%
YoY %	16.02%	9.65%	-1.03%	1.09%	0.65%	7.20%	-	-
Horiz. %	137.34%	118.38%	107.96%	109.08%	107.90%	107.20%	100.00%	-
NOSH	59,991	60,046	60,062	60,392	60,165	59,714	58,695	0.36%
YoY %	-0.09%	-0.03%	-0.55%	0.38%	0.76%	1.74%	-	-
Horiz. %	102.21%	102.30%	102.33%	102.89%	102.50%	101.74%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	8.69%	4.87%	0.48%	0.91%	0.50%	2.48%	1.26%	-
YoY %	78.44%	914.58%	-47.25%	82.00%	-79.84%	96.83%	-	-
Horiz. %	689.68%	386.51%	38.10%	72.22%	39.68%	196.83%	100.00%	-
ROE	19.66%	9.74%	0.86%	1.48%	0.67%	2.77%	1.35%	-
YoY %	101.85%	1,032.56%	-41.89%	120.90%	-75.81%	105.19%	-	-
Horiz. %	1,456.30%	721.48%	63.70%	109.63%	49.63%	205.19%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	404.33	307.91	250.55	229.90	187.78	156.79	143.13	18.88%
YoY %	31.31%	22.89%	8.98%	22.43%	19.77%	9.54%	-	-
Horiz. %	282.49%	215.13%	175.05%	160.62%	131.20%	109.54%	100.00%	-
EPS	35.14	15.00	1.20	2.09	0.94	3.89	1.80	64.05%
YoY %	134.27%	1,150.00%	-42.58%	122.34%	-75.84%	116.11%	-	-
Horiz. %	1,952.22%	833.33%	66.67%	116.11%	52.22%	216.11%	100.00%	-
DPS	11.00	1.50	3.00	1.50	6.00	2.00	3.07	23.68%
YoY %	633.33%	-50.00%	100.00%	-75.00%	200.00%	-34.85%	-	-
Horiz. %	358.31%	48.86%	97.72%	48.86%	195.44%	65.15%	100.00%	-
NAPS	1.7872	1.539	1.4032	1.41	1.40	1.4014	1.33	5.04%
YoY %	16.13%	9.68%	-0.48%	0.71%	-0.10%	5.37%	-	-
Horiz. %	134.38%	115.71%	105.50%	106.02%	105.26%	105.37%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 60,392
RPS	44.92	34.24	27.87	25.71	20.92	17.34	15.56	19.31%
YoY %	31.19%	22.86%	8.40%	22.90%	20.65%	11.44%	-	-
Horiz. %	288.69%	220.05%	179.11%	165.23%	134.45%	111.44%	100.00%	-
EPS	3.90	1.67	0.13	0.23	0.10	0.43	0.20	64.02%
YoY %	133.53%	1,184.62%	-43.48%	130.00%	-76.74%	115.00%	-	-
Horiz. %	1,950.00%	835.00%	65.00%	115.00%	50.00%	215.00%	100.00%	-
DPS	1.22	0.17	0.33	0.17	0.67	0.22	0.33	24.33%
YoY %	617.65%	-48.48%	94.12%	-74.63%	204.55%	-33.33%	-	-
Horiz. %	369.70%	51.52%	100.00%	51.52%	203.03%	66.67%	100.00%	-
NAPS	0.1986	0.1711	0.1561	0.1577	0.156	0.155	0.1446	5.42%
YoY %	16.07%	9.61%	-1.01%	1.09%	0.65%	7.19%	-	-
Horiz. %	137.34%	118.33%	107.95%	109.06%	107.88%	107.19%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	1.21	0.46	0.62	0.72	0.77	1.00	1.20	-
P/RPS	0.30	0.15	0.25	0.31	0.41	0.64	0.84	-15.76%
YoY %	100.00%	-40.00%	-19.35%	-24.39%	-35.94%	-23.81%	-	-
Horiz. %	35.71%	17.86%	29.76%	36.90%	48.81%	76.19%	100.00%	-
P/EPS	3.44	3.07	51.58	34.40	82.00	25.72	66.70	-38.97%
YoY %	12.05%	-94.05%	49.94%	-58.05%	218.82%	-61.44%	-	-
Horiz. %	5.16%	4.60%	77.33%	51.57%	122.94%	38.56%	100.00%	-
EY	29.04	32.60	1.94	2.91	1.22	3.89	1.50	63.82%
YoY %	-10.92%	1,580.41%	-33.33%	138.52%	-68.64%	159.33%	-	-
Horiz. %	1,936.00%	2,173.33%	129.33%	194.00%	81.33%	259.33%	100.00%	-
DY	9.09	3.26	4.84	2.08	7.79	2.00	2.56	23.50%
YoY %	178.83%	-32.64%	132.69%	-73.30%	289.50%	-21.88%	-	-
Horiz. %	355.08%	127.34%	189.06%	81.25%	304.30%	78.12%	100.00%	-
P/NAPS	0.68	0.30	0.44	0.51	0.55	0.71	0.90	-4.56%
YoY %	126.67%	-31.82%	-13.73%	-7.27%	-22.54%	-21.11%	-	-
Horiz. %	75.56%	33.33%	48.89%	56.67%	61.11%	78.89%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	24/05/10	27/05/09	26/05/08	28/05/07	29/05/06	30/05/05	28/05/04	-
Price	1.17	0.47	0.58	0.68	0.66	0.90	1.65	-
P/RPS	0.29	0.15	0.23	0.30	0.35	0.57	1.15	-20.50%
YoY %	93.33%	-34.78%	-23.33%	-14.29%	-38.60%	-50.43%	-	-
Horiz. %	25.22%	13.04%	20.00%	26.09%	30.43%	49.57%	100.00%	-
P/EPS	3.33	3.13	48.25	32.49	70.28	23.15	91.71	-42.44%
YoY %	6.39%	-93.51%	48.51%	-53.77%	203.59%	-74.76%	-	-
Horiz. %	3.63%	3.41%	52.61%	35.43%	76.63%	25.24%	100.00%	-
EY	30.03	31.91	2.07	3.08	1.42	4.32	1.09	73.74%
YoY %	-5.89%	1,441.55%	-32.79%	116.90%	-67.13%	296.33%	-	-
Horiz. %	2,755.05%	2,927.52%	189.91%	282.57%	130.28%	396.33%	100.00%	-
DY	9.40	3.19	5.17	2.21	9.09	2.22	1.86	30.98%
YoY %	194.67%	-38.30%	133.94%	-75.69%	309.46%	19.35%	-	-
Horiz. %	505.38%	171.51%	277.96%	118.82%	488.71%	119.35%	100.00%	-
P/NAPS	0.65	0.31	0.41	0.48	0.47	0.64	1.24	-10.20%
YoY %	109.68%	-24.39%	-14.58%	2.13%	-26.56%	-48.39%	-	-
Horiz. %	52.42%	25.00%	33.06%	38.71%	37.90%	51.61%	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