[LIIHEN] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Annualized Quarter Result
Revenue	397,928	393,266	386,408	381,388	315,876	309,516	305,352	19.25%
YoY %	1.19%	1.77%	1.32%	20.74%	2.05%	1.36%	-	-
Horiz. %	130.32%	128.79%	126.55%	124.90%	103.45%	101.36%	100.00%	-
PBT	35,767	36,193	39,036	43,180	24,516	25,130	23,800	31.10%
YoY %	-1.18%	-7.28%	-9.60%	76.13%	-2.44%	5.59%	-	-
Horiz. %	150.28%	152.07%	164.02%	181.43%	103.01%	105.59%	100.00%	-
Tax	-7,565	-8,894	-9,622	-10,156	-6,756	-6,357	-6,088	15.53%
YoY %	14.94%	7.57%	5.26%	-50.33%	-6.28%	-4.42%	-	-
Horiz. %	124.26%	146.09%	158.05%	166.82%	110.97%	104.42%	100.00%	-
NP	28,202	27,298	29,414	33,024	17,760	18,773	17,712	36.24%
YoY %	3.31%	-7.19%	-10.93%	85.95%	-5.40%	5.99%	-	-
Horiz. %	159.23%	154.12%	166.07%	186.45%	100.27%	105.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,202	27,298	29,414	33,024	17,760	18,773	17,712	36.24%
YoY %	3.31%	-7.19%	-10.93%	85.95%	-5.40%	5.99%	-	-
Horiz. %	159.23%	154.12%	166.07%	186.45%	100.27%	105.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.15%	24.57%	24.65%	23.52%	27.56%	25.30%	25.58%	-
YoY %	-13.92%	-0.32%	4.80%	-14.66%	8.93%	-1.09%	-	-
Horiz. %	82.68%	96.05%	96.36%	91.95%	107.74%	98.91%	100.00%	-
Total Cost	369,726	365,968	356,994	348,364	298,116	290,742	287,640	18.16%
YoY %	1.03%	2.51%	2.48%	16.86%	2.54%	1.08%	-	-
Horiz. %	128.54%	127.23%	124.11%	121.11%	103.64%	101.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	190,692	157,596	153,930	151,974	145,493	143,675	139,349	23.18%
YoY %	21.00%	2.38%	1.29%	4.45%	1.27%	3.10%	-	-
Horiz. %	136.84%	113.09%	110.46%	109.06%	104.41%	103.10%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	8,700	8,800	9,000	9,600	6,898	6,799	6,600	20.16%
YoY %	-1.14%	-2.22%	-6.25%	39.17%	1.46%	3.02%	-	-
Horiz. %	131.82%	133.33%	136.36%	145.45%	104.52%	103.02%	100.00%	-
Div Payout %	30.85%	32.24%	30.60%	29.07%	38.84%	36.22%	37.26%	-
YoY %	-4.31%	5.36%	5.26%	-25.15%	7.23%	-2.79%	-	-
Horiz. %	82.80%	86.53%	82.13%	78.02%	104.24%	97.21%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	190,692	157,596	153,930	151,974	145,493	143,675	139,349	23.18%
YoY %	21.00%	2.38%	1.29%	4.45%	1.27%	3.10%	-	-
Horiz. %	136.84%	113.09%	110.46%	109.06%	104.41%	103.10%	100.00%	-
NOSH	60,000	60,000	60,000	60,000	59,989	60,000	60,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.02%	-0.02%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	99.98%	100.00%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	7.09%	6.94%	7.61%	8.66%	5.62%	6.07%	5.80%	-
YoY %	2.16%	-8.80%	-12.12%	54.09%	-7.41%	4.66%	-	-
Horiz. %	122.24%	119.66%	131.21%	149.31%	96.90%	104.66%	100.00%	-
ROE	14.79%	17.32%	19.11%	21.73%	12.21%	13.07%	12.71%	-
YoY %	-14.61%	-9.37%	-12.06%	77.97%	-6.58%	2.83%	-	-
Horiz. %	116.37%	136.27%	150.35%	170.97%	96.07%	102.83%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	663.21	655.44	644.01	635.65	526.55	515.86	508.92	19.24%
YoY %	1.19%	1.77%	1.32%	20.72%	2.07%	1.36%	-	-
Horiz. %	130.32%	128.79%	126.54%	124.90%	103.46%	101.36%	100.00%	-
EPS	47.00	45.49	49.02	55.04	29.54	31.29	29.52	36.23%
YoY %	3.32%	-7.20%	-10.94%	86.32%	-5.59%	6.00%	-	-
Horiz. %	159.21%	154.10%	166.06%	186.45%	100.07%	106.00%	100.00%	-
DPS	14.50	14.67	15.00	16.00	11.50	11.33	11.00	20.16%
YoY %	-1.16%	-2.20%	-6.25%	39.13%	1.50%	3.00%	-	-
Horiz. %	131.82%	133.36%	136.36%	145.45%	104.55%	103.00%	100.00%	-
NAPS	3.1782	2.6266	2.5655	2.5329	2.4253	2.3946	2.3225	23.18%
YoY %	21.00%	2.38%	1.29%	4.44%	1.28%	3.10%	-	-
Horiz. %	136.84%	113.09%	110.46%	109.06%	104.43%	103.10%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 60,000
RPS	73.69	72.83	71.56	70.63	58.50	57.32	56.55	19.24%
YoY %	1.18%	1.77%	1.32%	20.74%	2.06%	1.36%	-	-
Horiz. %	130.31%	128.79%	126.54%	124.90%	103.45%	101.36%	100.00%	-
EPS	5.22	5.06	5.45	6.12	3.29	3.48	3.28	36.19%
YoY %	3.16%	-7.16%	-10.95%	86.02%	-5.46%	6.10%	-	-
Horiz. %	159.15%	154.27%	166.16%	186.59%	100.30%	106.10%	100.00%	-
DPS	1.61	1.63	1.67	1.78	1.28	1.26	1.22	20.25%
YoY %	-1.23%	-2.40%	-6.18%	39.06%	1.59%	3.28%	-	-
Horiz. %	131.97%	133.61%	136.89%	145.90%	104.92%	103.28%	100.00%	-
NAPS	0.3531	0.2918	0.2851	0.2814	0.2694	0.2661	0.2581	23.16%
YoY %	21.01%	2.35%	1.31%	4.45%	1.24%	3.10%	-	-
Horiz. %	136.81%	113.06%	110.46%	109.03%	104.38%	103.10%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	2.80	2.55	2.49	1.78	1.61	1.45	1.61	-
P/RPS	0.42	0.39	0.39	0.28	0.31	0.28	0.32	19.81%
YoY %	7.69%	0.00%	39.29%	-9.68%	10.71%	-12.50%	-	-
Horiz. %	131.25%	121.88%	121.88%	87.50%	96.88%	87.50%	100.00%	-
P/EPS	5.96	5.60	5.08	3.23	5.44	4.63	5.45	6.12%
YoY %	6.43%	10.24%	57.28%	-40.62%	17.49%	-15.05%	-	-
Horiz. %	109.36%	102.75%	93.21%	59.27%	99.82%	84.95%	100.00%	-
EY	16.79	17.84	19.69	30.92	18.39	21.58	18.34	-5.70%
YoY %	-5.89%	-9.40%	-36.32%	68.13%	-14.78%	17.67%	-	-
Horiz. %	91.55%	97.27%	107.36%	168.59%	100.27%	117.67%	100.00%	-
DY	5.18	5.75	6.02	8.99	7.14	7.82	6.83	-16.79%
YoY %	-9.91%	-4.49%	-33.04%	25.91%	-8.70%	14.49%	-	-
Horiz. %	75.84%	84.19%	88.14%	131.63%	104.54%	114.49%	100.00%	-
P/NAPS	0.88	0.97	0.97	0.70	0.66	0.61	0.69	17.55%
YoY %	-9.28%	0.00%	38.57%	6.06%	8.20%	-11.59%	-	-
Horiz. %	127.54%	140.58%	140.58%	101.45%	95.65%	88.41%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	26/02/15	21/11/14	25/08/14	26/05/14	24/02/14	26/11/13	23/08/13	-
Price	3.78	2.87	2.64	1.91	1.88	1.68	1.87	-
P/RPS	0.57	0.44	0.41	0.30	0.36	0.33	0.37	33.28%
YoY %	29.55%	7.32%	36.67%	-16.67%	9.09%	-10.81%	-	-
Horiz. %	154.05%	118.92%	110.81%	81.08%	97.30%	89.19%	100.00%	-
P/EPS	8.04	6.31	5.39	3.47	6.35	5.37	6.33	17.23%
YoY %	27.42%	17.07%	55.33%	-45.35%	18.25%	-15.17%	-	-
Horiz. %	127.01%	99.68%	85.15%	54.82%	100.32%	84.83%	100.00%	-
EY	12.43	15.85	18.57	28.82	15.75	18.62	15.79	-14.70%
YoY %	-21.58%	-14.65%	-35.57%	82.98%	-15.41%	17.92%	-	-
Horiz. %	78.72%	100.38%	117.61%	182.52%	99.75%	117.92%	100.00%	-
DY	3.84	5.11	5.68	8.38	6.12	6.75	5.88	-24.66%
YoY %	-24.85%	-10.04%	-32.22%	36.93%	-9.33%	14.80%	-	-
Horiz. %	65.31%	86.90%	96.60%	142.52%	104.08%	114.80%	100.00%	-
P/NAPS	1.19	1.09	1.03	0.75	0.78	0.70	0.81	29.14%
YoY %	9.17%	5.83%	37.33%	-3.85%	11.43%	-13.58%	-	-
Horiz. %	146.91%	134.57%	127.16%	92.59%	96.30%	86.42%	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