[LIIHEN] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Cumulative Result
Revenue	175,614	83,226	284,559	199,920	129,099	55,326	260,692	-23.17%
YoY %	111.01%	-70.75%	42.34%	54.86%	133.34%	-78.78%	-	-
Horiz. %	67.36%	31.93%	109.16%	76.69%	49.52%	21.22%	100.00%	-
PBT	15,035	6,196	14,668	7,984	4,990	2,821	23,224	-25.18%
YoY %	142.66%	-57.76%	83.72%	60.00%	76.89%	-87.85%	-	-
Horiz. %	64.74%	26.68%	63.16%	34.38%	21.49%	12.15%	100.00%	-
Tax	-3,888	-1,496	-3,530	-2,631	-1,249	-758	-5,657	-22.13%
YoY %	-159.89%	57.62%	-34.17%	-110.65%	-64.78%	86.60%	-	-
Horiz. %	68.73%	26.45%	62.40%	46.51%	22.08%	13.40%	100.00%	-
NP	11,147	4,700	11,138	5,353	3,741	2,063	17,567	-26.17%
YoY %	137.17%	-57.80%	108.07%	43.09%	81.34%	-88.26%	-	-
Horiz. %	63.45%	26.75%	63.40%	30.47%	21.30%	11.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,147	4,700	11,138	5,353	3,741	2,063	17,567	-26.17%
YoY %	137.17%	-57.80%	108.07%	43.09%	81.34%	-88.26%	-	-
Horiz. %	63.45%	26.75%	63.40%	30.47%	21.30%	11.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.86%	24.14%	24.07%	32.95%	25.03%	26.87%	24.36%	-
YoY %	7.13%	0.29%	-26.95%	31.64%	-6.85%	10.30%	-	-
Horiz. %	106.16%	99.10%	98.81%	135.26%	102.75%	110.30%	100.00%	-
Total Cost	164,467	78,526	273,421	194,567	125,358	53,263	243,125	-22.95%
YoY %	109.44%	-71.28%	40.53%	55.21%	135.36%	-78.09%	-	-
Horiz. %	67.65%	32.30%	112.46%	80.03%	51.56%	21.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	128,670	125,285	120,522	115,371	114,238	114,944	112,997	9.05%
YoY %	2.70%	3.95%	4.46%	0.99%	-0.61%	1.72%	-	-
Horiz. %	113.87%	110.87%	106.66%	102.10%	101.10%	101.72%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	2,999	1,200	3,899	2,100	1,498	899	5,999	-37.03%
YoY %	149.92%	-69.22%	85.67%	40.19%	66.63%	-85.01%	-	-
Horiz. %	49.99%	20.00%	64.99%	35.01%	24.97%	14.99%	100.00%	-
Div Payout %	26.91%	25.54%	35.01%	39.24%	40.06%	43.58%	34.15%	-
YoY %	5.36%	-27.05%	-10.78%	-2.05%	-8.08%	27.61%	-	-
Horiz. %	78.80%	74.79%	102.52%	114.90%	117.31%	127.61%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	128,670	125,285	120,522	115,371	114,238	114,944	112,997	9.05%
YoY %	2.70%	3.95%	4.46%	0.99%	-0.61%	1.72%	-	-
Horiz. %	113.87%	110.87%	106.66%	102.10%	101.10%	101.72%	100.00%	-
NOSH	59,994	60,025	59,994	60,011	59,951	59,941	59,996	-0.00%
YoY %	-0.05%	0.05%	-0.03%	0.10%	0.02%	-0.09%	-	-
Horiz. %	100.00%	100.05%	100.00%	100.03%	99.92%	99.91%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	6.35%	5.65%	3.91%	2.68%	2.90%	3.73%	6.74%	-
YoY %	12.39%	44.50%	45.90%	-7.59%	-22.25%	-44.66%	-	-
Horiz. %	94.21%	83.83%	58.01%	39.76%	43.03%	55.34%	100.00%	-
ROE	8.66%	3.75%	9.24%	4.64%	3.27%	1.79%	15.55%	-
YoY %	130.93%	-59.42%	99.14%	41.90%	82.68%	-88.49%	-	-
Horiz. %	55.69%	24.12%	59.42%	29.84%	21.03%	11.51%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	292.72	138.65	474.31	333.14	215.34	92.30	434.51	-23.17%
YoY %	111.12%	-70.77%	42.38%	54.70%	133.30%	-78.76%	-	-
Horiz. %	67.37%	31.91%	109.16%	76.67%	49.56%	21.24%	100.00%	-
EPS	18.58	7.83	18.56	8.92	6.24	3.44	29.28	-26.17%
YoY %	137.29%	-57.81%	108.07%	42.95%	81.40%	-88.25%	-	-
Horiz. %	63.46%	26.74%	63.39%	30.46%	21.31%	11.75%	100.00%	-
DPS	5.00	2.00	6.50	3.50	2.50	1.50	10.00	-37.03%
YoY %	150.00%	-69.23%	85.71%	40.00%	66.67%	-85.00%	-	-
Horiz. %	50.00%	20.00%	65.00%	35.00%	25.00%	15.00%	100.00%	-
NAPS	2.1447	2.0872	2.0089	1.9225	1.9055	1.9176	1.8834	9.05%
YoY %	2.75%	3.90%	4.49%	0.89%	-0.63%	1.82%	-	-
Horiz. %	113.87%	110.82%	106.66%	102.08%	101.17%	101.82%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 59,962
RPS	32.52	15.41	52.70	37.02	23.91	10.25	48.28	-23.17%
YoY %	111.03%	-70.76%	42.36%	54.83%	133.27%	-78.77%	-	-
Horiz. %	67.36%	31.92%	109.15%	76.68%	49.52%	21.23%	100.00%	-
EPS	2.06	0.87	2.06	0.99	0.69	0.38	3.25	-26.23%
YoY %	136.78%	-57.77%	108.08%	43.48%	81.58%	-88.31%	-	-
Horiz. %	63.38%	26.77%	63.38%	30.46%	21.23%	11.69%	100.00%	-
DPS	0.56	0.22	0.72	0.39	0.28	0.17	1.11	-36.65%
YoY %	154.55%	-69.44%	84.62%	39.29%	64.71%	-84.68%	-	-
Horiz. %	50.45%	19.82%	64.86%	35.14%	25.23%	15.32%	100.00%	-
NAPS	0.2383	0.232	0.2232	0.2137	0.2116	0.2129	0.2093	9.04%
YoY %	2.72%	3.94%	4.45%	0.99%	-0.61%	1.72%	-	-
Horiz. %	113.86%	110.85%	106.64%	102.10%	101.10%	101.72%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	1.03	0.97	0.83	0.72	1.02	1.15	1.15	-
P/RPS	0.35	0.70	0.17	0.22	0.47	1.25	0.26	21.93%
YoY %	-50.00%	311.76%	-22.73%	-53.19%	-62.40%	380.77%	-	-
Horiz. %	134.62%	269.23%	65.38%	84.62%	180.77%	480.77%	100.00%	-
P/EPS	5.54	12.39	4.47	8.07	16.35	33.41	3.93	25.74%
YoY %	-55.29%	177.18%	-44.61%	-50.64%	-51.06%	750.13%	-	-
Horiz. %	140.97%	315.27%	113.74%	205.34%	416.03%	850.13%	100.00%	-
EY	18.04	8.07	22.37	12.39	6.12	2.99	25.46	-20.53%
YoY %	123.54%	-63.92%	80.55%	102.45%	104.68%	-88.26%	-	-
Horiz. %	70.86%	31.70%	87.86%	48.66%	24.04%	11.74%	100.00%	-
DY	4.85	2.06	7.83	4.86	2.45	1.30	8.70	-32.28%
YoY %	135.44%	-73.69%	61.11%	98.37%	88.46%	-85.06%	-	-
Horiz. %	55.75%	23.68%	90.00%	55.86%	28.16%	14.94%	100.00%	-
P/NAPS	0.48	0.46	0.41	0.37	0.54	0.60	0.61	-14.77%
YoY %	4.35%	12.20%	10.81%	-31.48%	-10.00%	-1.64%	-	-
Horiz. %	78.69%	75.41%	67.21%	60.66%	88.52%	98.36%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	28/05/12	27/02/12	23/11/11	18/08/11	24/05/11	25/02/11	-
Price	1.30	1.00	0.85	0.84	0.81	1.15	1.16	-
P/RPS	0.44	0.72	0.18	0.25	0.38	1.25	0.27	38.52%
YoY %	-38.89%	300.00%	-28.00%	-34.21%	-69.60%	362.96%	-	-
Horiz. %	162.96%	266.67%	66.67%	92.59%	140.74%	462.96%	100.00%	-
P/EPS	7.00	12.77	4.58	9.42	12.98	33.41	3.96	46.24%
YoY %	-45.18%	178.82%	-51.38%	-27.43%	-61.15%	743.69%	-	-
Horiz. %	176.77%	322.47%	115.66%	237.88%	327.78%	843.69%	100.00%	-
EY	14.29	7.83	21.84	10.62	7.70	2.99	25.24	-31.58%
YoY %	82.50%	-64.15%	105.65%	37.92%	157.53%	-88.15%	-	-
Horiz. %	56.62%	31.02%	86.53%	42.08%	30.51%	11.85%	100.00%	-
DY	3.85	2.00	7.65	4.17	3.09	1.30	8.62	-41.59%
YoY %	92.50%	-73.86%	83.45%	34.95%	137.69%	-84.92%	-	-
Horiz. %	44.66%	23.20%	88.75%	48.38%	35.85%	15.08%	100.00%	-
P/NAPS	0.61	0.48	0.42	0.44	0.43	0.60	0.62	-1.07%
YoY %	27.08%	14.29%	-4.55%	2.33%	-28.33%	-3.23%	-	-
Horiz. %	98.39%	77.42%	67.74%	70.97%	69.35%	96.77%	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