[LIIHEN] QoQ Cumulative 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
Cumulative Result
Revenue	260,692	198,828	138,313	66,743	218,850	164,157	107,463	80.25%
YoY %	31.11%	43.75%	107.23%	-69.50%	33.32%	52.76%	-	-
Horiz. %	242.59%	185.02%	128.71%	62.11%	203.65%	152.76%	100.00%	-
PBT	23,224	22,839	18,095	9,684	21,033	19,545	11,616	58.50%
YoY %	1.69%	26.22%	86.85%	-53.96%	7.61%	68.26%	-	-
Horiz. %	199.93%	196.62%	155.78%	83.37%	181.07%	168.26%	100.00%	-
Tax	-5,657	-5,606	-4,471	-2,257	-4,847	-4,539	-2,527	70.87%
YoY %	-0.91%	-25.39%	-98.09%	53.44%	-6.79%	-79.62%	-	-
Horiz. %	223.86%	221.84%	176.93%	89.32%	191.81%	179.62%	100.00%	-
NP	17,567	17,233	13,624	7,427	16,186	15,006	9,089	54.97%
YoY %	1.94%	26.49%	83.44%	-54.11%	7.86%	65.10%	-	-
Horiz. %	193.28%	189.60%	149.90%	81.71%	178.08%	165.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,567	17,233	13,624	7,427	16,186	15,006	9,089	54.97%
YoY %	1.94%	26.49%	83.44%	-54.11%	7.86%	65.10%	-	-
Horiz. %	193.28%	189.60%	149.90%	81.71%	178.08%	165.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.36%	24.55%	24.71%	23.31%	23.04%	23.22%	21.75%	-
YoY %	-0.77%	-0.65%	6.01%	1.17%	-0.78%	6.76%	-	-
Horiz. %	112.00%	112.87%	113.61%	107.17%	105.93%	106.76%	100.00%	-
Total Cost	243,125	181,595	124,689	59,316	202,664	149,151	98,374	82.49%
YoY %	33.88%	45.64%	110.21%	-70.73%	35.88%	51.62%	-	-
Horiz. %	247.14%	184.60%	126.75%	60.30%	206.01%	151.62%	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	104,928	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	6,000	3,299	2,699	5,399	2,699	2,399	83.92%
YoY %	-0.02%	81.87%	22.23%	-50.01%	100.04%	12.51%	-	-
Horiz. %	250.06%	250.10%	137.52%	112.51%	225.05%	112.51%	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	104,928	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%	15.15%	12.01%	6.93%	15.79%	14.30%	9.42%	-
YoY %	2.64%	26.14%	73.30%	-56.11%	10.42%	51.80%	-	-
Horiz. %	165.07%	160.83%	127.49%	73.57%	167.62%	151.80%	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	331.36	230.56	111.25	364.75	273.60	179.12	80.24%
YoY %	31.13%	43.72%	107.24%	-69.50%	33.32%	52.75%	-	-
Horiz. %	242.58%	184.99%	128.72%	62.11%	203.63%	152.75%	100.00%	-
EPS	29.28	28.72	22.71	12.38	26.98	25.01	15.15	54.97%
YoY %	1.95%	26.46%	83.44%	-54.11%	7.88%	65.08%	-	-
Horiz. %	193.27%	189.57%	149.90%	81.72%	178.09%	165.08%	100.00%	-
DPS	10.00	10.00	5.50	4.50	9.00	4.50	4.00	83.89%
YoY %	0.00%	81.82%	22.22%	-50.00%	100.00%	12.50%	-	-
Horiz. %	250.00%	250.00%	137.50%	112.50%	225.00%	112.50%	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	36.82	25.61	12.36	40.53	30.40	19.90	80.26%
YoY %	31.12%	43.77%	107.20%	-69.50%	33.32%	52.76%	-	-
Horiz. %	242.61%	185.03%	128.69%	62.11%	203.67%	152.76%	100.00%	-
EPS	3.25	3.19	2.52	1.38	3.00	2.78	1.68	55.06%
YoY %	1.88%	26.59%	82.61%	-54.00%	7.91%	65.48%	-	-
Horiz. %	193.45%	189.88%	150.00%	82.14%	178.57%	165.48%	100.00%	-
DPS	1.11	1.11	0.61	0.50	1.00	0.50	0.44	85.00%
YoY %	0.00%	81.97%	22.00%	-50.00%	100.00%	13.64%	-	-
Horiz. %	252.27%	252.27%	138.64%	113.64%	227.27%	113.64%	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	0.34	0.52	1.09	0.26	0.30	0.31	-11.03%
YoY %	-23.53%	-34.62%	-52.29%	319.23%	-13.33%	-3.23%	-	-
Horiz. %	83.87%	109.68%	167.74%	351.61%	83.87%	96.77%	100.00%	-
P/EPS	3.93	3.93	5.33	9.77	3.56	3.24	3.63	5.42%
YoY %	0.00%	-26.27%	-45.45%	174.44%	9.88%	-10.74%	-	-
Horiz. %	108.26%	108.26%	146.83%	269.15%	98.07%	89.26%	100.00%	-
EY	25.46	25.42	18.77	10.23	28.10	30.88	27.55	-5.11%
YoY %	0.16%	35.43%	83.48%	-63.59%	-9.00%	12.09%	-	-
Horiz. %	92.41%	92.27%	68.13%	37.13%	102.00%	112.09%	100.00%	-
DY	8.70	8.85	4.55	3.72	9.38	5.56	7.27	12.68%
YoY %	-1.69%	94.51%	22.31%	-60.34%	68.71%	-23.52%	-	-
Horiz. %	119.67%	121.73%	62.59%	51.17%	129.02%	76.48%	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	0.37	0.60	1.05	0.39	0.34	0.33	-12.48%
YoY %	-27.03%	-38.33%	-42.86%	169.23%	14.71%	3.03%	-	-
Horiz. %	81.82%	112.12%	181.82%	318.18%	118.18%	103.03%	100.00%	-
P/EPS	3.96	4.25	6.12	9.45	5.34	3.68	3.89	1.19%
YoY %	-6.82%	-30.56%	-35.24%	76.97%	45.11%	-5.40%	-	-
Horiz. %	101.80%	109.25%	157.33%	242.93%	137.28%	94.60%	100.00%	-
EY	25.24	23.54	16.34	10.58	18.73	27.18	25.68	-1.14%
YoY %	7.22%	44.06%	54.44%	-43.51%	-31.09%	5.84%	-	-
Horiz. %	98.29%	91.67%	63.63%	41.20%	72.94%	105.84%	100.00%	-
DY	8.62	8.20	3.96	3.85	6.25	4.89	6.78	17.30%
YoY %	5.12%	107.07%	2.86%	-38.40%	27.81%	-27.88%	-	-
Horiz. %	127.14%	120.94%	58.41%	56.78%	92.18%	72.12%	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 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