[LIIHEN] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Annualized Quarter Result
Revenue	266,560	258,198	221,304	260,692	265,104	276,626	266,972	-0.10%
YoY %	3.24%	16.67%	-15.11%	-1.66%	-4.17%	3.62%	-	-
Horiz. %	99.85%	96.71%	82.89%	97.65%	99.30%	103.62%	100.00%	-
PBT	10,645	9,980	11,284	23,224	30,452	36,190	38,736	-57.69%
YoY %	6.66%	-11.56%	-51.41%	-23.74%	-15.86%	-6.57%	-	-
Horiz. %	27.48%	25.76%	29.13%	59.95%	78.61%	93.43%	100.00%	-
Tax	-3,508	-2,498	-3,032	-5,657	-7,474	-8,942	-9,028	-46.72%
YoY %	-40.43%	17.61%	46.40%	24.31%	16.42%	0.95%	-	-
Horiz. %	38.86%	27.67%	33.58%	62.66%	82.79%	99.05%	100.00%	-
NP	7,137	7,482	8,252	17,567	22,977	27,248	29,708	-61.32%
YoY %	-4.61%	-9.33%	-53.03%	-23.55%	-15.67%	-8.28%	-	-
Horiz. %	24.02%	25.19%	27.78%	59.13%	77.34%	91.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,137	7,482	8,252	17,567	22,977	27,248	29,708	-61.32%
YoY %	-4.61%	-9.33%	-53.03%	-23.55%	-15.67%	-8.28%	-	-
Horiz. %	24.02%	25.19%	27.78%	59.13%	77.34%	91.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.95%	25.03%	26.87%	24.36%	24.54%	24.71%	23.31%	-
YoY %	31.64%	-6.85%	10.30%	-0.73%	-0.69%	6.01%	-	-
Horiz. %	141.36%	107.38%	115.27%	104.50%	105.28%	106.01%	100.00%	-
Total Cost	259,422	250,716	213,052	243,125	242,126	249,378	237,264	6.12%
YoY %	3.47%	17.68%	-12.37%	0.41%	-2.91%	5.11%	-	-
Horiz. %	109.34%	105.67%	89.80%	102.47%	102.05%	105.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	115,371	114,238	114,944	112,997	113,742	113,407	107,217	5.00%
YoY %	0.99%	-0.61%	1.72%	-0.65%	0.30%	5.77%	-	-
Horiz. %	107.61%	106.55%	107.21%	105.39%	106.09%	105.77%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	2,800	2,997	3,596	5,999	8,000	6,599	10,798	-59.30%
YoY %	-6.57%	-16.66%	-40.06%	-25.01%	21.23%	-38.89%	-	-
Horiz. %	25.93%	27.76%	33.30%	55.56%	74.09%	61.11%	100.00%	-
Div Payout %	39.24%	40.06%	43.58%	34.15%	34.82%	24.22%	36.35%	-
YoY %	-2.05%	-8.08%	27.61%	-1.92%	43.77%	-33.37%	-	-
Horiz. %	107.95%	110.21%	119.89%	93.95%	95.79%	66.63%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	115,371	114,238	114,944	112,997	113,742	113,407	107,217	5.00%
YoY %	0.99%	-0.61%	1.72%	-0.65%	0.30%	5.77%	-	-
Horiz. %	107.61%	106.55%	107.21%	105.39%	106.09%	105.77%	100.00%	-
NOSH	60,011	59,951	59,941	59,996	60,003	59,991	59,991	0.02%
YoY %	0.10%	0.02%	-0.09%	-0.01%	0.02%	0.00%	-	-
Horiz. %	100.03%	99.93%	99.92%	100.01%	100.02%	100.00%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	2.68%	2.90%	3.73%	6.74%	8.67%	9.85%	11.13%	-
YoY %	-7.59%	-22.25%	-44.66%	-22.26%	-11.98%	-11.50%	-	-
Horiz. %	24.08%	26.06%	33.51%	60.56%	77.90%	88.50%	100.00%	-
ROE	6.19%	6.55%	7.18%	15.55%	20.20%	24.03%	27.71%	-
YoY %	-5.50%	-8.77%	-53.83%	-23.02%	-15.94%	-13.28%	-	-
Horiz. %	22.34%	23.64%	25.91%	56.12%	72.90%	86.72%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	444.18	430.68	369.20	434.51	441.81	461.11	445.01	-0.12%
YoY %	3.13%	16.65%	-15.03%	-1.65%	-4.19%	3.62%	-	-
Horiz. %	99.81%	96.78%	82.96%	97.64%	99.28%	103.62%	100.00%	-
EPS	11.89	12.48	13.76	29.28	38.29	45.42	49.52	-61.33%
YoY %	-4.73%	-9.30%	-53.01%	-23.53%	-15.70%	-8.28%	-	-
Horiz. %	24.01%	25.20%	27.79%	59.13%	77.32%	91.72%	100.00%	-
DPS	4.67	5.00	6.00	10.00	13.33	11.00	18.00	-59.28%
YoY %	-6.60%	-16.67%	-40.00%	-24.98%	21.18%	-38.89%	-	-
Horiz. %	25.94%	27.78%	33.33%	55.56%	74.06%	61.11%	100.00%	-
NAPS	1.9225	1.9055	1.9176	1.8834	1.8956	1.8904	1.7872	4.98%
YoY %	0.89%	-0.63%	1.82%	-0.64%	0.28%	5.77%	-	-
Horiz. %	107.57%	106.62%	107.30%	105.38%	106.07%	105.77%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 59,905
RPS	49.36	47.81	40.98	48.28	49.09	51.23	49.44	-0.10%
YoY %	3.24%	16.67%	-15.12%	-1.65%	-4.18%	3.62%	-	-
Horiz. %	99.84%	96.70%	82.89%	97.65%	99.29%	103.62%	100.00%	-
EPS	1.32	1.39	1.53	3.25	4.26	5.05	5.50	-61.34%
YoY %	-5.04%	-9.15%	-52.92%	-23.71%	-15.64%	-8.18%	-	-
Horiz. %	24.00%	25.27%	27.82%	59.09%	77.45%	91.82%	100.00%	-
DPS	0.52	0.56	0.67	1.11	1.48	1.22	2.00	-59.23%
YoY %	-7.14%	-16.42%	-39.64%	-25.00%	21.31%	-39.00%	-	-
Horiz. %	26.00%	28.00%	33.50%	55.50%	74.00%	61.00%	100.00%	-
NAPS	0.2137	0.2116	0.2129	0.2093	0.2106	0.21	0.1986	5.00%
YoY %	0.99%	-0.61%	1.72%	-0.62%	0.29%	5.74%	-	-
Horiz. %	107.60%	106.55%	107.20%	105.39%	106.04%	105.74%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	0.72	1.02	1.15	1.15	1.13	1.21	1.21	-
P/RPS	0.16	0.24	0.31	0.26	0.26	0.26	0.27	-29.42%
YoY %	-33.33%	-22.58%	19.23%	0.00%	0.00%	-3.70%	-	-
Horiz. %	59.26%	88.89%	114.81%	96.30%	96.30%	96.30%	100.00%	-
P/EPS	6.05	8.17	8.35	3.93	2.95	2.66	2.44	83.09%
YoY %	-25.95%	-2.16%	112.47%	33.22%	10.90%	9.02%	-	-
Horiz. %	247.95%	334.84%	342.21%	161.07%	120.90%	109.02%	100.00%	-
EY	16.52	12.24	11.97	25.46	33.89	37.54	40.93	-45.35%
YoY %	34.97%	2.26%	-52.99%	-24.87%	-9.72%	-8.28%	-	-
Horiz. %	40.36%	29.90%	29.25%	62.20%	82.80%	91.72%	100.00%	-
DY	6.48	4.90	5.22	8.70	11.80	9.09	14.88	-42.51%
YoY %	32.24%	-6.13%	-40.00%	-26.27%	29.81%	-38.91%	-	-
Horiz. %	43.55%	32.93%	35.08%	58.47%	79.30%	61.09%	100.00%	-
P/NAPS	0.37	0.54	0.60	0.61	0.60	0.64	0.68	-33.32%
YoY %	-31.48%	-10.00%	-1.64%	1.67%	-6.25%	-5.88%	-	-
Horiz. %	54.41%	79.41%	88.24%	89.71%	88.24%	94.12%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	18/08/11	24/05/11	25/02/11	24/11/10	23/08/10	24/05/10	-
Price	0.84	0.81	1.15	1.16	1.22	1.39	1.17	-
P/RPS	0.19	0.19	0.31	0.27	0.28	0.30	0.26	-18.85%
YoY %	0.00%	-38.71%	14.81%	-3.57%	-6.67%	15.38%	-	-
Horiz. %	73.08%	73.08%	119.23%	103.85%	107.69%	115.38%	100.00%	-
P/EPS	7.06	6.49	8.35	3.96	3.19	3.06	2.36	107.47%
YoY %	8.78%	-22.28%	110.86%	24.14%	4.25%	29.66%	-	-
Horiz. %	299.15%	275.00%	353.81%	167.80%	135.17%	129.66%	100.00%	-
EY	14.16	15.41	11.97	25.24	31.39	32.68	42.32	-51.77%
YoY %	-8.11%	28.74%	-52.58%	-19.59%	-3.95%	-22.78%	-	-
Horiz. %	33.46%	36.41%	28.28%	59.64%	74.17%	77.22%	100.00%	-
DY	5.56	6.17	5.22	8.62	10.93	7.91	15.38	-49.22%
YoY %	-9.89%	18.20%	-39.44%	-21.13%	38.18%	-48.57%	-	-
Horiz. %	36.15%	40.12%	33.94%	56.05%	71.07%	51.43%	100.00%	-
P/NAPS	0.44	0.43	0.60	0.62	0.64	0.74	0.65	-22.88%
YoY %	2.33%	-28.33%	-3.23%	-3.12%	-13.51%	13.85%	-	-
Horiz. %	67.69%	66.15%	92.31%	95.38%	98.46%	113.85%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

983

HLIND

HONG LEONG INDUSTRIES BHD

970

JCY

JCY INTERNATIONAL BERHAD

648

GENTING

GENTING BHD

561

DNEX

DAGANG NEXCHANGE BERHAD

342

NOTION

NOTION VTEC BHD

311

GENM

GENTING MALAYSIA BERHAD

231

HEXCAP

HEXTAR CAPITAL BERHAD

219

YTLPOWR

YTL POWER INTERNATIONAL BHD

219

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

0.295

+0.05

79,789,700

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More