[LIIHEN] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Cumulative Result
Revenue	112,082	397,928	294,950	193,204	95,347	315,876	232,137	-38.48%
YoY %	-71.83%	34.91%	52.66%	102.63%	-69.82%	36.07%	-	-
Horiz. %	48.28%	171.42%	127.06%	83.23%	41.07%	136.07%	100.00%	-
PBT	13,870	35,767	27,145	19,518	10,795	24,516	18,848	-18.50%
YoY %	-61.22%	31.76%	39.08%	80.81%	-55.97%	30.07%	-	-
Horiz. %	73.59%	189.77%	144.02%	103.55%	57.27%	130.07%	100.00%	-
Tax	-3,126	-7,565	-6,671	-4,811	-2,539	-6,756	-4,768	-24.55%
YoY %	58.68%	-13.40%	-38.66%	-89.48%	62.42%	-41.69%	-	-
Horiz. %	65.56%	158.66%	139.91%	100.90%	53.25%	141.69%	100.00%	-
NP	10,744	28,202	20,474	14,707	8,256	17,760	14,080	-16.50%
YoY %	-61.90%	37.75%	39.21%	78.14%	-53.51%	26.14%	-	-
Horiz. %	76.31%	200.30%	145.41%	104.45%	58.64%	126.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,744	28,202	20,474	14,707	8,256	17,760	14,080	-16.50%
YoY %	-61.90%	37.75%	39.21%	78.14%	-53.51%	26.14%	-	-
Horiz. %	76.31%	200.30%	145.41%	104.45%	58.64%	126.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.54%	21.15%	24.58%	24.65%	23.52%	27.56%	25.30%	-
YoY %	6.57%	-13.95%	-0.28%	4.80%	-14.66%	8.93%	-	-
Horiz. %	89.09%	83.60%	97.15%	97.43%	92.96%	108.93%	100.00%	-
Total Cost	101,338	369,726	274,476	178,497	87,091	298,116	218,057	-40.03%
YoY %	-72.59%	34.70%	53.77%	104.95%	-70.79%	36.71%	-	-
Horiz. %	46.47%	169.55%	125.87%	81.86%	39.94%	136.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	199,295	190,692	157,596	153,930	151,974	145,493	143,675	24.40%
YoY %	4.51%	21.00%	2.38%	1.29%	4.45%	1.27%	-	-
Horiz. %	138.71%	132.72%	109.69%	107.14%	105.78%	101.27%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	3,600	8,700	6,600	4,500	2,400	6,898	5,100	-20.73%
YoY %	-58.62%	31.82%	46.67%	87.50%	-65.21%	35.25%	-	-
Horiz. %	70.59%	170.59%	129.41%	88.24%	47.06%	135.25%	100.00%	-
Div Payout %	33.51%	30.85%	32.24%	30.60%	29.07%	38.84%	36.22%	-
YoY %	8.62%	-4.31%	5.36%	5.26%	-25.15%	7.23%	-	-
Horiz. %	92.52%	85.17%	89.01%	84.48%	80.26%	107.23%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	199,295	190,692	157,596	153,930	151,974	145,493	143,675	24.40%
YoY %	4.51%	21.00%	2.38%	1.29%	4.45%	1.27%	-	-
Horiz. %	138.71%	132.72%	109.69%	107.14%	105.78%	101.27%	100.00%	-
NOSH	60,000	60,000	60,000	60,000	60,000	59,989	60,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.02%	-0.02%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	99.98%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	9.59%	7.09%	6.94%	7.61%	8.66%	5.62%	6.07%	-
YoY %	35.26%	2.16%	-8.80%	-12.12%	54.09%	-7.41%	-	-
Horiz. %	157.99%	116.80%	114.33%	125.37%	142.67%	92.59%	100.00%	-
ROE	5.39%	14.79%	12.99%	9.55%	5.43%	12.21%	9.80%	-
YoY %	-63.56%	13.86%	36.02%	75.87%	-55.53%	24.59%	-	-
Horiz. %	55.00%	150.92%	132.55%	97.45%	55.41%	124.59%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	186.80	663.21	491.58	322.01	158.91	526.55	386.90	-38.48%
YoY %	-71.83%	34.91%	52.66%	102.64%	-69.82%	36.09%	-	-
Horiz. %	48.28%	171.42%	127.06%	83.23%	41.07%	136.09%	100.00%	-
EPS	17.91	47.00	34.12	24.51	13.76	29.54	23.47	-16.50%
YoY %	-61.89%	37.75%	39.21%	78.13%	-53.42%	25.86%	-	-
Horiz. %	76.31%	200.26%	145.38%	104.43%	58.63%	125.86%	100.00%	-
DPS	6.00	14.50	11.00	7.50	4.00	11.50	8.50	-20.73%
YoY %	-58.62%	31.82%	46.67%	87.50%	-65.22%	35.29%	-	-
Horiz. %	70.59%	170.59%	129.41%	88.24%	47.06%	135.29%	100.00%	-
NAPS	3.3216	3.1782	2.6266	2.5655	2.5329	2.4253	2.3946	24.40%
YoY %	4.51%	21.00%	2.38%	1.29%	4.44%	1.28%	-	-
Horiz. %	138.71%	132.72%	109.69%	107.14%	105.78%	101.28%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 60,000
RPS	20.76	73.69	54.62	35.78	17.66	58.50	42.99	-38.47%
YoY %	-71.83%	34.91%	52.66%	102.60%	-69.81%	36.08%	-	-
Horiz. %	48.29%	171.41%	127.05%	83.23%	41.08%	136.08%	100.00%	-
EPS	1.99	5.22	3.79	2.72	1.53	3.29	2.61	-16.55%
YoY %	-61.88%	37.73%	39.34%	77.78%	-53.50%	26.05%	-	-
Horiz. %	76.25%	200.00%	145.21%	104.21%	58.62%	126.05%	100.00%	-
DPS	0.67	1.61	1.22	0.83	0.44	1.28	0.94	-20.22%
YoY %	-58.39%	31.97%	46.99%	88.64%	-65.62%	36.17%	-	-
Horiz. %	71.28%	171.28%	129.79%	88.30%	46.81%	136.17%	100.00%	-
NAPS	0.3691	0.3531	0.2918	0.2851	0.2814	0.2694	0.2661	24.39%
YoY %	4.53%	21.01%	2.35%	1.31%	4.45%	1.24%	-	-
Horiz. %	138.71%	132.69%	109.66%	107.14%	105.75%	101.24%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	4.14	2.80	2.55	2.49	1.78	1.61	1.45	-
P/RPS	2.22	0.42	0.52	0.77	1.12	0.31	0.37	230.55%
YoY %	428.57%	-19.23%	-32.47%	-31.25%	261.29%	-16.22%	-	-
Horiz. %	600.00%	113.51%	140.54%	208.11%	302.70%	83.78%	100.00%	-
P/EPS	23.12	5.96	7.47	10.16	12.94	5.44	6.18	141.18%
YoY %	287.92%	-20.21%	-26.48%	-21.48%	137.87%	-11.97%	-	-
Horiz. %	374.11%	96.44%	120.87%	164.40%	209.39%	88.03%	100.00%	-
EY	4.33	16.79	13.38	9.84	7.73	18.39	16.18	-58.50%
YoY %	-74.21%	25.49%	35.98%	27.30%	-57.97%	13.66%	-	-
Horiz. %	26.76%	103.77%	82.69%	60.82%	47.78%	113.66%	100.00%	-
DY	1.45	5.18	4.31	3.01	2.25	7.14	5.86	-60.61%
YoY %	-72.01%	20.19%	43.19%	33.78%	-68.49%	21.84%	-	-
Horiz. %	24.74%	88.40%	73.55%	51.37%	38.40%	121.84%	100.00%	-
P/NAPS	1.25	0.88	0.97	0.97	0.70	0.66	0.61	61.40%
YoY %	42.05%	-9.28%	0.00%	38.57%	6.06%	8.20%	-	-
Horiz. %	204.92%	144.26%	159.02%	159.02%	114.75%	108.20%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	25/05/15	26/02/15	21/11/14	25/08/14	26/05/14	24/02/14	26/11/13	-
Price	4.09	3.78	2.87	2.64	1.91	1.88	1.68	-
P/RPS	2.19	0.57	0.58	0.82	1.20	0.36	0.43	196.31%
YoY %	284.21%	-1.72%	-29.27%	-31.67%	233.33%	-16.28%	-	-
Horiz. %	509.30%	132.56%	134.88%	190.70%	279.07%	83.72%	100.00%	-
P/EPS	22.84	8.04	8.41	10.77	13.88	6.35	7.16	116.85%
YoY %	184.08%	-4.40%	-21.91%	-22.41%	118.58%	-11.31%	-	-
Horiz. %	318.99%	112.29%	117.46%	150.42%	193.85%	88.69%	100.00%	-
EY	4.38	12.43	11.89	9.28	7.20	15.75	13.97	-53.88%
YoY %	-64.76%	4.54%	28.13%	28.89%	-54.29%	12.74%	-	-
Horiz. %	31.35%	88.98%	85.11%	66.43%	51.54%	112.74%	100.00%	-
DY	1.47	3.84	3.83	2.84	2.09	6.12	5.06	-56.16%
YoY %	-61.72%	0.26%	34.86%	35.89%	-65.85%	20.95%	-	-
Horiz. %	29.05%	75.89%	75.69%	56.13%	41.30%	120.95%	100.00%	-
P/NAPS	1.23	1.19	1.09	1.03	0.75	0.78	0.70	45.66%
YoY %	3.36%	9.17%	5.83%	37.33%	-3.85%	11.43%	-	-
Horiz. %	175.71%	170.00%	155.71%	147.14%	107.14%	111.43%	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