[LIIHEN] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Annualized Quarter Result
Revenue	284,559	266,560	258,198	221,304	260,692	265,104	276,626	1.89%
YoY %	6.75%	3.24%	16.67%	-15.11%	-1.66%	-4.17%	-	-
Horiz. %	102.87%	96.36%	93.34%	80.00%	94.24%	95.83%	100.00%	-
PBT	14,668	10,645	9,980	11,284	23,224	30,452	36,190	-45.14%
YoY %	37.79%	6.66%	-11.56%	-51.41%	-23.74%	-15.86%	-	-
Horiz. %	40.53%	29.41%	27.58%	31.18%	64.17%	84.14%	100.00%	-
Tax	-3,530	-3,508	-2,498	-3,032	-5,657	-7,474	-8,942	-46.09%
YoY %	-0.63%	-40.43%	17.61%	46.40%	24.31%	16.42%	-	-
Horiz. %	39.48%	39.23%	27.94%	33.91%	63.26%	83.58%	100.00%	-
NP	11,138	7,137	7,482	8,252	17,567	22,977	27,248	-44.83%
YoY %	56.06%	-4.61%	-9.33%	-53.03%	-23.55%	-15.67%	-	-
Horiz. %	40.88%	26.19%	27.46%	30.28%	64.47%	84.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,138	7,137	7,482	8,252	17,567	22,977	27,248	-44.83%
YoY %	56.06%	-4.61%	-9.33%	-53.03%	-23.55%	-15.67%	-	-
Horiz. %	40.88%	26.19%	27.46%	30.28%	64.47%	84.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.07%	32.95%	25.03%	26.87%	24.36%	24.54%	24.71%	-
YoY %	-26.95%	31.64%	-6.85%	10.30%	-0.73%	-0.69%	-	-
Horiz. %	97.41%	133.35%	101.30%	108.74%	98.58%	99.31%	100.00%	-
Total Cost	273,421	259,422	250,716	213,052	243,125	242,126	249,378	6.31%
YoY %	5.40%	3.47%	17.68%	-12.37%	0.41%	-2.91%	-	-
Horiz. %	109.64%	104.03%	100.54%	85.43%	97.49%	97.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	120,522	115,371	114,238	114,944	112,997	113,742	113,407	4.12%
YoY %	4.46%	0.99%	-0.61%	1.72%	-0.65%	0.30%	-	-
Horiz. %	106.27%	101.73%	100.73%	101.36%	99.64%	100.30%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	3,899	2,800	2,997	3,596	5,999	8,000	6,599	-29.51%
YoY %	39.25%	-6.57%	-16.66%	-40.06%	-25.01%	21.23%	-	-
Horiz. %	59.08%	42.43%	45.42%	54.49%	90.91%	121.23%	100.00%	-
Div Payout %	35.01%	39.24%	40.06%	43.58%	34.15%	34.82%	24.22%	-
YoY %	-10.78%	-2.05%	-8.08%	27.61%	-1.92%	43.77%	-	-
Horiz. %	144.55%	162.01%	165.40%	179.93%	141.00%	143.77%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	120,522	115,371	114,238	114,944	112,997	113,742	113,407	4.12%
YoY %	4.46%	0.99%	-0.61%	1.72%	-0.65%	0.30%	-	-
Horiz. %	106.27%	101.73%	100.73%	101.36%	99.64%	100.30%	100.00%	-
NOSH	59,994	60,011	59,951	59,941	59,996	60,003	59,991	0.00%
YoY %	-0.03%	0.10%	0.02%	-0.09%	-0.01%	0.02%	-	-
Horiz. %	100.01%	100.03%	99.93%	99.92%	100.01%	100.02%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	3.91%	2.68%	2.90%	3.73%	6.74%	8.67%	9.85%	-
YoY %	45.90%	-7.59%	-22.25%	-44.66%	-22.26%	-11.98%	-	-
Horiz. %	39.70%	27.21%	29.44%	37.87%	68.43%	88.02%	100.00%	-
ROE	9.24%	6.19%	6.55%	7.18%	15.55%	20.20%	24.03%	-
YoY %	49.27%	-5.50%	-8.77%	-53.83%	-23.02%	-15.94%	-	-
Horiz. %	38.45%	25.76%	27.26%	29.88%	64.71%	84.06%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	474.31	444.18	430.68	369.20	434.51	441.81	461.11	1.89%
YoY %	6.78%	3.13%	16.65%	-15.03%	-1.65%	-4.19%	-	-
Horiz. %	102.86%	96.33%	93.40%	80.07%	94.23%	95.81%	100.00%	-
EPS	18.56	11.89	12.48	13.76	29.28	38.29	45.42	-44.84%
YoY %	56.10%	-4.73%	-9.30%	-53.01%	-23.53%	-15.70%	-	-
Horiz. %	40.86%	26.18%	27.48%	30.30%	64.46%	84.30%	100.00%	-
DPS	6.50	4.67	5.00	6.00	10.00	13.33	11.00	-29.51%
YoY %	39.19%	-6.60%	-16.67%	-40.00%	-24.98%	21.18%	-	-
Horiz. %	59.09%	42.45%	45.45%	54.55%	90.91%	121.18%	100.00%	-
NAPS	2.0089	1.9225	1.9055	1.9176	1.8834	1.8956	1.8904	4.12%
YoY %	4.49%	0.89%	-0.63%	1.82%	-0.64%	0.28%	-	-
Horiz. %	106.27%	101.70%	100.80%	101.44%	99.63%	100.28%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 59,941
RPS	52.70	49.36	47.81	40.98	48.28	49.09	51.23	1.89%
YoY %	6.77%	3.24%	16.67%	-15.12%	-1.65%	-4.18%	-	-
Horiz. %	102.87%	96.35%	93.32%	79.99%	94.24%	95.82%	100.00%	-
EPS	2.06	1.32	1.39	1.53	3.25	4.26	5.05	-44.90%
YoY %	56.06%	-5.04%	-9.15%	-52.92%	-23.71%	-15.64%	-	-
Horiz. %	40.79%	26.14%	27.52%	30.30%	64.36%	84.36%	100.00%	-
DPS	0.72	0.52	0.56	0.67	1.11	1.48	1.22	-29.57%
YoY %	38.46%	-7.14%	-16.42%	-39.64%	-25.00%	21.31%	-	-
Horiz. %	59.02%	42.62%	45.90%	54.92%	90.98%	121.31%	100.00%	-
NAPS	0.2232	0.2137	0.2116	0.2129	0.2093	0.2106	0.21	4.13%
YoY %	4.45%	0.99%	-0.61%	1.72%	-0.62%	0.29%	-	-
Horiz. %	106.29%	101.76%	100.76%	101.38%	99.67%	100.29%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	0.83	0.72	1.02	1.15	1.15	1.13	1.21	-
P/RPS	0.17	0.16	0.24	0.31	0.26	0.26	0.26	-24.60%
YoY %	6.25%	-33.33%	-22.58%	19.23%	0.00%	0.00%	-	-
Horiz. %	65.38%	61.54%	92.31%	119.23%	100.00%	100.00%	100.00%	-
P/EPS	4.47	6.05	8.17	8.35	3.93	2.95	2.66	41.21%
YoY %	-26.12%	-25.95%	-2.16%	112.47%	33.22%	10.90%	-	-
Horiz. %	168.05%	227.44%	307.14%	313.91%	147.74%	110.90%	100.00%	-
EY	22.37	16.52	12.24	11.97	25.46	33.89	37.54	-29.11%
YoY %	35.41%	34.97%	2.26%	-52.99%	-24.87%	-9.72%	-	-
Horiz. %	59.59%	44.01%	32.61%	31.89%	67.82%	90.28%	100.00%	-
DY	7.83	6.48	4.90	5.22	8.70	11.80	9.09	-9.44%
YoY %	20.83%	32.24%	-6.13%	-40.00%	-26.27%	29.81%	-	-
Horiz. %	86.14%	71.29%	53.91%	57.43%	95.71%	129.81%	100.00%	-
P/NAPS	0.41	0.37	0.54	0.60	0.61	0.60	0.64	-25.62%
YoY %	10.81%	-31.48%	-10.00%	-1.64%	1.67%	-6.25%	-	-
Horiz. %	64.06%	57.81%	84.38%	93.75%	95.31%	93.75%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	27/02/12	23/11/11	18/08/11	24/05/11	25/02/11	24/11/10	23/08/10	-
Price	0.85	0.84	0.81	1.15	1.16	1.22	1.39	-
P/RPS	0.18	0.19	0.19	0.31	0.27	0.28	0.30	-28.79%
YoY %	-5.26%	0.00%	-38.71%	14.81%	-3.57%	-6.67%	-	-
Horiz. %	60.00%	63.33%	63.33%	103.33%	90.00%	93.33%	100.00%	-
P/EPS	4.58	7.06	6.49	8.35	3.96	3.19	3.06	30.75%
YoY %	-35.13%	8.78%	-22.28%	110.86%	24.14%	4.25%	-	-
Horiz. %	149.67%	230.72%	212.09%	272.88%	129.41%	104.25%	100.00%	-
EY	21.84	14.16	15.41	11.97	25.24	31.39	32.68	-23.50%
YoY %	54.24%	-8.11%	28.74%	-52.58%	-19.59%	-3.95%	-	-
Horiz. %	66.83%	43.33%	47.15%	36.63%	77.23%	96.05%	100.00%	-
DY	7.65	5.56	6.17	5.22	8.62	10.93	7.91	-2.19%
YoY %	37.59%	-9.89%	18.20%	-39.44%	-21.13%	38.18%	-	-
Horiz. %	96.71%	70.29%	78.00%	65.99%	108.98%	138.18%	100.00%	-
P/NAPS	0.42	0.44	0.43	0.60	0.62	0.64	0.74	-31.37%
YoY %	-4.55%	2.33%	-28.33%	-3.23%	-3.12%	-13.51%	-	-
Horiz. %	56.76%	59.46%	58.11%	81.08%	83.78%	86.49%	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 - 18 June 2024

MQ Trader

MQ Trading Signals

2024-06-18 16:10:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-18 16:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-18 16:05:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-18 16:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-18 15:10:00

EMA 5

10 Mins

BUY

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 >

DSONIC

DATASONIC GROUP BERHAD

1000

LBS

LBS BINA GROUP BHD

873

JCY

JCY INTERNATIONAL BERHAD

643

PTRANS

PERAK TRANSIT BERHAD

540

MPI

MALAYSIAN PACIFIC INDUSTRIES

534

HLIND

HONG LEONG INDUSTRIES BHD

489

YTLPOWR

YTL POWER INTERNATIONAL BHD

469

TOPGLOV

TOP GLOVE CORPORATION BHD

347

GENTING

GENTING BHD

343

GENM

GENTING MALAYSIA BERHAD

319

Daily Stocks

HSI-CXF

0.13

-0.035

323,720,400

HSI-HUZ

0.25

-0.015

228,314,500

DFX

0.185

-0.015

183,814,500

ATAIMS

0.515

+0.17

160,490,600

INIX-OR

0.02

0.00

141,839,900

TECHBND-WA

0.175

+0.08

127,049,700

JCY

0.83

-0.065

83,651,700

TOPGLOV

1.17

0.00

82,093,200

EDUSPEC-OR

0.005

0.00

75,002,700

INGENIEU

0.07

+0.005

73,669,700

More active Stocks

MERCURY

1.16

+0.30

586,100

6.81

+0.29

22,679,500

NDX-CE

0.465

+0.25

100

PETGAS

17.90

+0.24

94,100

NDX-CF

0.57

+0.235

8,800

KESM

7.62

+0.21

109,200

FRONTKN

4.67

+0.19

9,365,300

ATAIMS

0.515

+0.17

160,490,600

NOTION

1.96

+0.15

34,606,300

AEONCR

7.70

+0.15

713,800

More gainer Stocks

PIE

6.75

-0.33

1,666,300

KLK

20.22

-0.28

2,633,600

CHINHIN

3.34

-0.24

1,766,000

YTLPOWR

5.07

-0.21

33,567,700

UTDPLT

23.80

-0.20

273,200

NESTLE

124.00

-0.20

73,600

DLADY

37.60

-0.20

33,400

ORIENT

6.97

-0.18

1,220,900

YTL

3.50

-0.16

22,337,200

PETRONM

4.71

-0.15

361,900

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