[LIIHEN] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	260,692	265,104	276,626	266,972	218,850	218,876	214,926	13.69%
YoY %	-1.66%	-4.17%	3.62%	21.99%	-0.01%	1.84%	-	-
Horiz. %	121.29%	123.35%	128.71%	124.22%	101.83%	101.84%	100.00%	-
PBT	23,224	30,452	36,190	38,736	21,033	26,060	23,232	-0.02%
YoY %	-23.74%	-15.86%	-6.57%	84.17%	-19.29%	12.17%	-	-
Horiz. %	99.97%	131.08%	155.78%	166.74%	90.53%	112.17%	100.00%	-
Tax	-5,657	-7,474	-8,942	-9,028	-4,847	-6,052	-5,054	7.78%
YoY %	24.31%	16.42%	0.95%	-86.26%	19.91%	-19.75%	-	-
Horiz. %	111.93%	147.88%	176.93%	178.63%	95.90%	119.75%	100.00%	-
NP	17,567	22,977	27,248	29,708	16,186	20,008	18,178	-2.24%
YoY %	-23.55%	-15.67%	-8.28%	83.54%	-19.10%	10.07%	-	-
Horiz. %	96.64%	126.40%	149.90%	163.43%	89.04%	110.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,567	22,977	27,248	29,708	16,186	20,008	18,178	-2.24%
YoY %	-23.55%	-15.67%	-8.28%	83.54%	-19.10%	10.07%	-	-
Horiz. %	96.64%	126.40%	149.90%	163.43%	89.04%	110.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.36%	24.54%	24.71%	23.31%	23.04%	23.22%	21.75%	-
YoY %	-0.73%	-0.69%	6.01%	1.17%	-0.78%	6.76%	-	-
Horiz. %	112.00%	112.83%	113.61%	107.17%	105.93%	106.76%	100.00%	-
Total Cost	243,125	242,126	249,378	237,264	202,664	198,868	196,748	15.10%
YoY %	0.41%	-2.91%	5.11%	17.07%	1.91%	1.08%	-	-
Horiz. %	123.57%	123.06%	126.75%	120.59%	103.01%	101.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	112,997	113,742	113,407	107,217	102,503	104,927	96,511	11.05%
YoY %	-0.65%	0.30%	5.77%	4.60%	-2.31%	8.72%	-	-
Horiz. %	117.08%	117.85%	117.51%	111.09%	106.21%	108.72%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	5,999	8,000	6,599	10,798	5,399	3,599	4,799	15.99%
YoY %	-25.01%	21.23%	-38.89%	100.00%	50.01%	-25.01%	-	-
Horiz. %	125.01%	166.70%	137.51%	225.01%	112.50%	74.99%	100.00%	-
Div Payout %	34.15%	34.82%	24.22%	36.35%	33.36%	17.99%	26.40%	-
YoY %	-1.92%	43.77%	-33.37%	8.96%	85.44%	-31.86%	-	-
Horiz. %	129.36%	131.89%	91.74%	137.69%	126.36%	68.14%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	112,997	113,742	113,407	107,217	102,503	104,927	96,511	11.05%
YoY %	-0.65%	0.30%	5.77%	4.60%	-2.31%	8.72%	-	-
Horiz. %	117.08%	117.85%	117.51%	111.09%	106.21%	108.72%	100.00%	-
NOSH	59,996	60,003	59,991	59,991	59,999	59,999	59,993	0.00%
YoY %	-0.01%	0.02%	0.00%	-0.01%	0.00%	0.01%	-	-
Horiz. %	100.01%	100.02%	100.00%	100.00%	100.01%	100.01%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	6.74%	8.67%	9.85%	11.13%	7.40%	9.14%	8.46%	-
YoY %	-22.26%	-11.98%	-11.50%	50.41%	-19.04%	8.04%	-	-
Horiz. %	79.67%	102.48%	116.43%	131.56%	87.47%	108.04%	100.00%	-
ROE	15.55%	20.20%	24.03%	27.71%	15.79%	19.07%	18.84%	-
YoY %	-23.02%	-15.94%	-13.28%	75.49%	-17.20%	1.22%	-	-
Horiz. %	82.54%	107.22%	127.55%	147.08%	83.81%	101.22%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	434.51	441.81	461.11	445.01	364.75	364.79	358.25	13.69%
YoY %	-1.65%	-4.19%	3.62%	22.00%	-0.01%	1.83%	-	-
Horiz. %	121.29%	123.32%	128.71%	124.22%	101.81%	101.83%	100.00%	-
EPS	29.28	38.29	45.42	49.52	26.98	33.35	30.30	-2.25%
YoY %	-23.53%	-15.70%	-8.28%	83.54%	-19.10%	10.07%	-	-
Horiz. %	96.63%	126.37%	149.90%	163.43%	89.04%	110.07%	100.00%	-
DPS	10.00	13.33	11.00	18.00	9.00	6.00	8.00	15.99%
YoY %	-24.98%	21.18%	-38.89%	100.00%	50.00%	-25.00%	-	-
Horiz. %	125.00%	166.62%	137.50%	225.00%	112.50%	75.00%	100.00%	-
NAPS	1.8834	1.8956	1.8904	1.7872	1.7084	1.7488	1.6087	11.05%
YoY %	-0.64%	0.28%	5.77%	4.61%	-2.31%	8.71%	-	-
Horiz. %	117.08%	117.83%	117.51%	111.10%	106.20%	108.71%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 59,991
RPS	48.28	49.09	51.23	49.44	40.53	40.53	39.80	13.70%
YoY %	-1.65%	-4.18%	3.62%	21.98%	0.00%	1.83%	-	-
Horiz. %	121.31%	123.34%	128.72%	124.22%	101.83%	101.83%	100.00%	-
EPS	3.25	4.26	5.05	5.50	3.00	3.71	3.37	-2.38%
YoY %	-23.71%	-15.64%	-8.18%	83.33%	-19.14%	10.09%	-	-
Horiz. %	96.44%	126.41%	149.85%	163.20%	89.02%	110.09%	100.00%	-
DPS	1.11	1.48	1.22	2.00	1.00	0.67	0.89	15.81%
YoY %	-25.00%	21.31%	-39.00%	100.00%	49.25%	-24.72%	-	-
Horiz. %	124.72%	166.29%	137.08%	224.72%	112.36%	75.28%	100.00%	-
NAPS	0.2093	0.2106	0.21	0.1986	0.1898	0.1943	0.1787	11.08%
YoY %	-0.62%	0.29%	5.74%	4.64%	-2.32%	8.73%	-	-
Horiz. %	117.12%	117.85%	117.52%	111.14%	106.21%	108.73%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.15	1.13	1.21	1.21	0.96	0.81	0.55	-
P/RPS	0.26	0.26	0.26	0.27	0.26	0.22	0.15	44.15%
YoY %	0.00%	0.00%	-3.70%	3.85%	18.18%	46.67%	-	-
Horiz. %	173.33%	173.33%	173.33%	180.00%	173.33%	146.67%	100.00%	-
P/EPS	3.93	2.95	2.66	2.44	3.56	2.43	1.82	66.82%
YoY %	33.22%	10.90%	9.02%	-31.46%	46.50%	33.52%	-	-
Horiz. %	215.93%	162.09%	146.15%	134.07%	195.60%	133.52%	100.00%	-
EY	25.46	33.89	37.54	40.93	28.10	41.17	55.09	-40.14%
YoY %	-24.87%	-9.72%	-8.28%	45.66%	-31.75%	-25.27%	-	-
Horiz. %	46.22%	61.52%	68.14%	74.30%	51.01%	74.73%	100.00%	-
DY	8.70	11.80	9.09	14.88	9.38	7.41	14.55	-28.95%
YoY %	-26.27%	29.81%	-38.91%	58.64%	26.59%	-49.07%	-	-
Horiz. %	59.79%	81.10%	62.47%	102.27%	64.47%	50.93%	100.00%	-
P/NAPS	0.61	0.60	0.64	0.68	0.56	0.46	0.34	47.49%
YoY %	1.67%	-6.25%	-5.88%	21.43%	21.74%	35.29%	-	-
Horiz. %	179.41%	176.47%	188.24%	200.00%	164.71%	135.29%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/02/11	24/11/10	23/08/10	24/05/10	24/02/10	23/11/09	21/08/09	-
Price	1.16	1.22	1.39	1.17	1.44	0.92	0.59	-
P/RPS	0.27	0.28	0.30	0.26	0.39	0.25	0.16	41.60%
YoY %	-3.57%	-6.67%	15.38%	-33.33%	56.00%	56.25%	-	-
Horiz. %	168.75%	175.00%	187.50%	162.50%	243.75%	156.25%	100.00%	-
P/EPS	3.96	3.19	3.06	2.36	5.34	2.76	1.95	60.15%
YoY %	24.14%	4.25%	29.66%	-55.81%	93.48%	41.54%	-	-
Horiz. %	203.08%	163.59%	156.92%	121.03%	273.85%	141.54%	100.00%	-
EY	25.24	31.39	32.68	42.32	18.73	36.25	51.36	-37.64%
YoY %	-19.59%	-3.95%	-22.78%	125.95%	-48.33%	-29.42%	-	-
Horiz. %	49.14%	61.12%	63.63%	82.40%	36.47%	70.58%	100.00%	-
DY	8.62	10.93	7.91	15.38	6.25	6.52	13.56	-26.00%
YoY %	-21.13%	38.18%	-48.57%	146.08%	-4.14%	-51.92%	-	-
Horiz. %	63.57%	80.60%	58.33%	113.42%	46.09%	48.08%	100.00%	-
P/NAPS	0.62	0.64	0.74	0.65	0.84	0.53	0.37	40.94%
YoY %	-3.12%	-13.51%	13.85%	-22.62%	58.49%	43.24%	-	-
Horiz. %	167.57%	172.97%	200.00%	175.68%	227.03%	143.24%	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

New IPO: GO HUB CAPITAL BERHAD

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 >

LBS

LBS BINA GROUP BHD

1000

DSONIC

DATASONIC GROUP BERHAD

730

PTRANS

PERAK TRANSIT BERHAD

468

MPI

MALAYSIAN PACIFIC INDUSTRIES

467

HLIND

HONG LEONG INDUSTRIES BHD

426

JCY

JCY INTERNATIONAL BERHAD

354

PBBANK

PUBLIC BANK BHD

238

YTLPOWR

YTL POWER INTERNATIONAL BHD

229

GENTING

GENTING BHD

228

GENM

GENTING MALAYSIA BERHAD

201

Daily Stocks

HSI-CXF

0.14

-0.025

203,295,700

HSI-HUZ

0.24

-0.025

91,355,400

ATAIMS

0.51

+0.165

83,228,100

DFX

0.225

+0.025

71,703,300

INGENIEU

0.075

+0.01

66,516,300

TECHBND-WA

0.135

+0.04

58,046,900

0.305

+0.035

44,285,900

0.10

+0.005

39,951,200

JCY

0.845

-0.05

32,868,000

PELIKAN

0.26

+0.02

27,989,900

More active Stocks

KESM

7.72

+0.31

45,500

PETGAS

17.84

+0.18

7,700

ATAIMS

0.51

+0.165

83,228,100

FRONTKN

4.64

+0.16

908,800

6.64

+0.12

752,500

AJI

15.82

+0.12

30,900

PPB

14.52

+0.12

11,300

HIBISCS

2.53

+0.10

3,627,500

YOCB

2.40

+0.10

116,300

GAMUDA-C1Y

0.405

+0.10

20,000

More gainer Stocks

NESTLE

123.10

-1.10

1,700

MPI

39.52

-0.48

600

PIE

6.67

-0.41

281,000

DLADY

37.40

-0.40

2,700

PETDAG

17.76

-0.16

101,200

YTLPOWR

5.13

-0.15

11,954,300

PETRONM

4.72

-0.14

104,800

CHINHIN

3.45

-0.13

292,600

HSI-CXM

0.595

-0.13

10,000

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