[LIIHEN] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Annualized Quarter Result
Revenue	356,072	351,228	332,904	284,559	266,560	258,198	221,304	37.19%
YoY %	1.38%	5.50%	16.99%	6.75%	3.24%	16.67%	-	-
Horiz. %	160.90%	158.71%	150.43%	128.58%	120.45%	116.67%	100.00%	-
PBT	33,849	30,070	24,784	14,668	10,645	9,980	11,284	107.58%
YoY %	12.57%	21.33%	68.97%	37.79%	6.66%	-11.56%	-	-
Horiz. %	299.97%	266.48%	219.64%	129.99%	94.34%	88.44%	100.00%	-
Tax	-8,554	-7,776	-5,984	-3,530	-3,508	-2,498	-3,032	99.28%
YoY %	-10.01%	-29.95%	-69.52%	-0.63%	-40.43%	17.61%	-	-
Horiz. %	282.12%	256.46%	197.36%	116.42%	115.70%	82.39%	100.00%	-
NP	25,294	22,294	18,800	11,138	7,137	7,482	8,252	110.58%
YoY %	13.46%	18.59%	68.79%	56.06%	-4.61%	-9.33%	-	-
Horiz. %	306.52%	270.16%	227.82%	134.97%	86.49%	90.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,294	22,294	18,800	11,138	7,137	7,482	8,252	110.58%
YoY %	13.46%	18.59%	68.79%	56.06%	-4.61%	-9.33%	-	-
Horiz. %	306.52%	270.16%	227.82%	134.97%	86.49%	90.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.27%	25.86%	24.14%	24.07%	32.95%	25.03%	26.87%	-
YoY %	-2.28%	7.13%	0.29%	-26.95%	31.64%	-6.85%	-	-
Horiz. %	94.05%	96.24%	89.84%	89.58%	122.63%	93.15%	100.00%	-
Total Cost	330,777	328,934	314,104	273,421	259,422	250,716	213,052	33.97%
YoY %	0.56%	4.72%	14.88%	5.40%	3.47%	17.68%	-	-
Horiz. %	155.26%	154.39%	147.43%	128.34%	121.76%	117.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	134,706	128,670	125,285	120,522	115,371	114,238	114,944	11.12%
YoY %	4.69%	2.70%	3.95%	4.46%	0.99%	-0.61%	-	-
Horiz. %	117.19%	111.94%	109.00%	104.85%	100.37%	99.39%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	7,200	5,999	4,802	3,899	2,800	2,997	3,596	58.65%
YoY %	20.02%	24.93%	23.16%	39.25%	-6.57%	-16.66%	-	-
Horiz. %	200.22%	166.82%	133.54%	108.43%	77.86%	83.34%	100.00%	-
Div Payout %	28.46%	26.91%	25.54%	35.01%	39.24%	40.06%	43.58%	-
YoY %	5.76%	5.36%	-27.05%	-10.78%	-2.05%	-8.08%	-	-
Horiz. %	65.31%	61.75%	58.60%	80.34%	90.04%	91.92%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	134,706	128,670	125,285	120,522	115,371	114,238	114,944	11.12%
YoY %	4.69%	2.70%	3.95%	4.46%	0.99%	-0.61%	-	-
Horiz. %	117.19%	111.94%	109.00%	104.85%	100.37%	99.39%	100.00%	-
NOSH	60,000	59,994	60,025	59,994	60,011	59,951	59,941	0.06%
YoY %	0.01%	-0.05%	0.05%	-0.03%	0.10%	0.02%	-	-
Horiz. %	100.10%	100.09%	100.14%	100.09%	100.12%	100.02%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	7.10%	6.35%	5.65%	3.91%	2.68%	2.90%	3.73%	-
YoY %	11.81%	12.39%	44.50%	45.90%	-7.59%	-22.25%	-	-
Horiz. %	190.35%	170.24%	151.47%	104.83%	71.85%	77.75%	100.00%	-
ROE	18.78%	17.33%	15.01%	9.24%	6.19%	6.55%	7.18%	-
YoY %	8.37%	15.46%	62.45%	49.27%	-5.50%	-8.77%	-	-
Horiz. %	261.56%	241.36%	209.05%	128.69%	86.21%	91.23%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	593.45	585.43	554.60	474.31	444.18	430.68	369.20	37.10%
YoY %	1.37%	5.56%	16.93%	6.78%	3.13%	16.65%	-	-
Horiz. %	160.74%	158.57%	150.22%	128.47%	120.31%	116.65%	100.00%	-
EPS	42.16	37.16	31.32	18.56	11.89	12.48	13.76	110.52%
YoY %	13.46%	18.65%	68.75%	56.10%	-4.73%	-9.30%	-	-
Horiz. %	306.40%	270.06%	227.62%	134.88%	86.41%	90.70%	100.00%	-
DPS	12.00	10.00	8.00	6.50	4.67	5.00	6.00	58.53%
YoY %	20.00%	25.00%	23.08%	39.19%	-6.60%	-16.67%	-	-
Horiz. %	200.00%	166.67%	133.33%	108.33%	77.83%	83.33%	100.00%	-
NAPS	2.2451	2.1447	2.0872	2.0089	1.9225	1.9055	1.9176	11.05%
YoY %	4.68%	2.75%	3.90%	4.49%	0.89%	-0.63%	-	-
Horiz. %	117.08%	111.84%	108.84%	104.76%	100.26%	99.37%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 59,978
RPS	65.94	65.04	61.65	52.70	49.36	47.81	40.98	37.19%
YoY %	1.38%	5.50%	16.98%	6.77%	3.24%	16.67%	-	-
Horiz. %	160.91%	158.71%	150.44%	128.60%	120.45%	116.67%	100.00%	-
EPS	4.68	4.13	3.48	2.06	1.32	1.39	1.53	110.28%
YoY %	13.32%	18.68%	68.93%	56.06%	-5.04%	-9.15%	-	-
Horiz. %	305.88%	269.93%	227.45%	134.64%	86.27%	90.85%	100.00%	-
DPS	1.33	1.11	0.89	0.72	0.52	0.56	0.67	57.75%
YoY %	19.82%	24.72%	23.61%	38.46%	-7.14%	-16.42%	-	-
Horiz. %	198.51%	165.67%	132.84%	107.46%	77.61%	83.58%	100.00%	-
NAPS	0.2495	0.2383	0.232	0.2232	0.2137	0.2116	0.2129	11.12%
YoY %	4.70%	2.72%	3.94%	4.45%	0.99%	-0.61%	-	-
Horiz. %	117.19%	111.93%	108.97%	104.84%	100.38%	99.39%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	1.13	1.03	0.97	0.83	0.72	1.02	1.15	-
P/RPS	0.19	0.18	0.17	0.17	0.16	0.24	0.31	-27.78%
YoY %	5.56%	5.88%	0.00%	6.25%	-33.33%	-22.58%	-	-
Horiz. %	61.29%	58.06%	54.84%	54.84%	51.61%	77.42%	100.00%	-
P/EPS	2.68	2.77	3.10	4.47	6.05	8.17	8.35	-53.02%
YoY %	-3.25%	-10.65%	-30.65%	-26.12%	-25.95%	-2.16%	-	-
Horiz. %	32.10%	33.17%	37.13%	53.53%	72.46%	97.84%	100.00%	-
EY	37.31	36.08	32.29	22.37	16.52	12.24	11.97	112.93%
YoY %	3.41%	11.74%	44.35%	35.41%	34.97%	2.26%	-	-
Horiz. %	311.70%	301.42%	269.76%	186.88%	138.01%	102.26%	100.00%	-
DY	10.62	9.71	8.25	7.83	6.48	4.90	5.22	60.35%
YoY %	9.37%	17.70%	5.36%	20.83%	32.24%	-6.13%	-	-
Horiz. %	203.45%	186.02%	158.05%	150.00%	124.14%	93.87%	100.00%	-
P/NAPS	0.50	0.48	0.46	0.41	0.37	0.54	0.60	-11.41%
YoY %	4.17%	4.35%	12.20%	10.81%	-31.48%	-10.00%	-	-
Horiz. %	83.33%	80.00%	76.67%	68.33%	61.67%	90.00%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	26/11/12	27/08/12	28/05/12	27/02/12	23/11/11	18/08/11	24/05/11	-
Price	1.28	1.30	1.00	0.85	0.84	0.81	1.15	-
P/RPS	0.22	0.22	0.18	0.18	0.19	0.19	0.31	-20.38%
YoY %	0.00%	22.22%	0.00%	-5.26%	0.00%	-38.71%	-	-
Horiz. %	70.97%	70.97%	58.06%	58.06%	61.29%	61.29%	100.00%	-
P/EPS	3.04	3.50	3.19	4.58	7.06	6.49	8.35	-48.91%
YoY %	-13.14%	9.72%	-30.35%	-35.13%	8.78%	-22.28%	-	-
Horiz. %	36.41%	41.92%	38.20%	54.85%	84.55%	77.72%	100.00%	-
EY	32.94	28.58	31.32	21.84	14.16	15.41	11.97	96.01%
YoY %	15.26%	-8.75%	43.41%	54.24%	-8.11%	28.74%	-	-
Horiz. %	275.19%	238.76%	261.65%	182.46%	118.30%	128.74%	100.00%	-
DY	9.38	7.69	8.00	7.65	5.56	6.17	5.22	47.64%
YoY %	21.98%	-3.87%	4.58%	37.59%	-9.89%	18.20%	-	-
Horiz. %	179.69%	147.32%	153.26%	146.55%	106.51%	118.20%	100.00%	-
P/NAPS	0.57	0.61	0.48	0.42	0.44	0.43	0.60	-3.35%
YoY %	-6.56%	27.08%	14.29%	-4.55%	2.33%	-28.33%	-	-
Horiz. %	95.00%	101.67%	80.00%	70.00%	73.33%	71.67%	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