[LIIHEN] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Cumulative Result
Revenue	623,460	454,953	309,903	165,394	546,822	394,606	250,357	83.21%
YoY %	37.04%	46.80%	87.37%	-69.75%	38.57%	57.62%	-	-
Horiz. %	249.03%	181.72%	123.78%	66.06%	218.42%	157.62%	100.00%	-
PBT	93,574	71,355	50,103	27,787	71,984	50,250	31,327	106.72%
YoY %	31.14%	42.42%	80.31%	-61.40%	43.25%	60.40%	-	-
Horiz. %	298.70%	227.77%	159.94%	88.70%	229.78%	160.40%	100.00%	-
Tax	-20,444	-17,035	-11,992	-6,763	-14,804	-11,383	-7,922	87.60%
YoY %	-20.01%	-42.05%	-77.32%	54.32%	-30.05%	-43.69%	-	-
Horiz. %	258.07%	215.03%	151.38%	85.37%	186.87%	143.69%	100.00%	-
NP	73,130	54,320	38,111	21,024	57,180	38,867	23,405	112.98%
YoY %	34.63%	42.53%	81.27%	-63.23%	47.12%	66.06%	-	-
Horiz. %	312.45%	232.09%	162.83%	89.83%	244.31%	166.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,275	54,320	38,111	21,024	57,180	38,867	23,405	113.26%
YoY %	34.90%	42.53%	81.27%	-63.23%	47.12%	66.06%	-	-
Horiz. %	313.07%	232.09%	162.83%	89.83%	244.31%	166.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.85%	23.87%	23.93%	24.34%	20.57%	22.65%	25.29%	-
YoY %	-8.46%	-0.25%	-1.68%	18.33%	-9.18%	-10.44%	-	-
Horiz. %	86.40%	94.39%	94.62%	96.24%	81.34%	89.56%	100.00%	-
Total Cost	550,330	400,633	271,792	144,370	489,642	355,739	226,952	80.00%
YoY %	37.37%	47.40%	88.26%	-70.52%	37.64%	56.75%	-	-
Horiz. %	242.49%	176.53%	119.76%	63.61%	215.75%	156.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	264,131	251,981	242,982	240,300	229,842	217,223	205,956	17.95%
YoY %	4.82%	3.70%	1.12%	4.55%	5.81%	5.47%	-	-
Horiz. %	128.25%	122.35%	117.98%	116.68%	111.60%	105.47%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	39,600	21,600	14,400	7,200	23,993	13,193	7,800	193.94%
YoY %	83.33%	50.00%	100.00%	-69.99%	81.86%	69.14%	-	-
Horiz. %	507.69%	276.92%	184.62%	92.31%	307.60%	169.14%	100.00%	-
Div Payout %	54.04%	39.76%	37.78%	34.25%	41.96%	33.95%	33.33%	-
YoY %	35.92%	5.24%	10.31%	-18.37%	23.59%	1.86%	-	-
Horiz. %	162.14%	119.29%	113.35%	102.76%	125.89%	101.86%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	264,131	251,981	242,982	240,300	229,842	217,223	205,956	17.95%
YoY %	4.82%	3.70%	1.12%	4.55%	5.81%	5.47%	-	-
Horiz. %	128.25%	122.35%	117.98%	116.68%	111.60%	105.47%	100.00%	-
NOSH	180,000	180,000	180,000	180,000	180,000	60,000	60,000	107.31%
YoY %	0.00%	0.00%	0.00%	0.00%	200.00%	0.00%	-	-
Horiz. %	300.00%	300.00%	300.00%	300.00%	300.00%	100.00%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	11.73%	11.94%	12.30%	12.71%	10.46%	9.85%	9.35%	-
YoY %	-1.76%	-2.93%	-3.23%	21.51%	6.19%	5.35%	-	-
Horiz. %	125.45%	127.70%	131.55%	135.94%	111.87%	105.35%	100.00%	-
ROE	27.74%	21.56%	15.68%	8.75%	24.88%	17.89%	11.36%	-
YoY %	28.66%	37.50%	79.20%	-64.83%	39.07%	57.48%	-	-
Horiz. %	244.19%	189.79%	138.03%	77.02%	219.01%	157.48%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	346.37	252.75	172.17	91.89	303.79	219.23	417.26	-11.62%
YoY %	37.04%	46.80%	87.37%	-69.75%	38.57%	-47.46%	-	-
Horiz. %	83.01%	60.57%	41.26%	22.02%	72.81%	52.54%	100.00%	-
EPS	40.71	30.18	21.17	11.68	31.77	21.59	39.01	2.87%
YoY %	34.89%	42.56%	81.25%	-63.24%	47.15%	-44.66%	-	-
Horiz. %	104.36%	77.36%	54.27%	29.94%	81.44%	55.34%	100.00%	-
DPS	22.00	12.00	8.00	4.00	13.33	7.33	13.00	41.78%
YoY %	83.33%	50.00%	100.00%	-69.99%	81.86%	-43.62%	-	-
Horiz. %	169.23%	92.31%	61.54%	30.77%	102.54%	56.38%	100.00%	-
NAPS	1.4674	1.3999	1.3499	1.335	1.2769	1.2068	3.4326	-43.10%
YoY %	4.82%	3.70%	1.12%	4.55%	5.81%	-64.84%	-	-
Horiz. %	42.75%	40.78%	39.33%	38.89%	37.20%	35.16%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 180,000
RPS	115.24	84.09	57.28	30.57	101.07	72.94	46.28	83.20%
YoY %	37.04%	46.81%	87.37%	-69.75%	38.57%	57.61%	-	-
Horiz. %	249.01%	181.70%	123.77%	66.05%	218.39%	157.61%	100.00%	-
EPS	13.54	10.04	7.04	3.89	10.57	7.18	4.33	113.10%
YoY %	34.86%	42.61%	80.98%	-63.20%	47.21%	65.82%	-	-
Horiz. %	312.70%	231.87%	162.59%	89.84%	244.11%	165.82%	100.00%	-
DPS	7.32	3.99	2.66	1.33	4.44	2.44	1.44	194.18%
YoY %	83.46%	50.00%	100.00%	-70.05%	81.97%	69.44%	-	-
Horiz. %	508.33%	277.08%	184.72%	92.36%	308.33%	169.44%	100.00%	-
NAPS	0.4882	0.4658	0.4491	0.4442	0.4248	0.4015	0.3807	17.94%
YoY %	4.81%	3.72%	1.10%	4.57%	5.80%	5.46%	-	-
Horiz. %	128.24%	122.35%	117.97%	116.68%	111.58%	105.46%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	3.19	3.10	3.08	2.07	2.66	7.15	4.73	-
P/RPS	0.92	1.23	1.79	2.25	0.88	3.26	1.13	-12.75%
YoY %	-25.20%	-31.28%	-20.44%	155.68%	-73.01%	188.50%	-	-
Horiz. %	81.42%	108.85%	158.41%	199.12%	77.88%	288.50%	100.00%	-
P/EPS	7.84	10.27	14.55	17.72	8.37	33.11	12.13	-25.14%
YoY %	-23.66%	-29.42%	-17.89%	111.71%	-74.72%	172.96%	-	-
Horiz. %	64.63%	84.67%	119.95%	146.08%	69.00%	272.96%	100.00%	-
EY	12.76	9.73	6.87	5.64	11.94	3.02	8.25	33.56%
YoY %	31.14%	41.63%	21.81%	-52.76%	295.36%	-63.39%	-	-
Horiz. %	154.67%	117.94%	83.27%	68.36%	144.73%	36.61%	100.00%	-
DY	6.90	3.87	2.60	1.93	5.01	1.03	2.75	84.13%
YoY %	78.29%	48.85%	34.72%	-61.48%	386.41%	-62.55%	-	-
Horiz. %	250.91%	140.73%	94.55%	70.18%	182.18%	37.45%	100.00%	-
P/NAPS	2.17	2.21	2.28	1.55	2.08	5.92	1.38	35.03%
YoY %	-1.81%	-3.07%	47.10%	-25.48%	-64.86%	328.99%	-	-
Horiz. %	157.25%	160.14%	165.22%	112.32%	150.72%	428.99%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	22/02/17	25/11/16	19/08/16	20/05/16	24/02/16	20/11/15	24/08/15	-
Price	3.52	3.18	3.38	2.51	2.59	2.87	5.75	-
P/RPS	1.02	1.26	1.96	2.73	0.85	1.31	1.38	-18.17%
YoY %	-19.05%	-35.71%	-28.21%	221.18%	-35.11%	-5.07%	-	-
Horiz. %	73.91%	91.30%	142.03%	197.83%	61.59%	94.93%	100.00%	-
P/EPS	8.65	10.54	15.96	21.49	8.15	13.29	14.74	-29.79%
YoY %	-17.93%	-33.96%	-25.73%	163.68%	-38.68%	-9.84%	-	-
Horiz. %	58.68%	71.51%	108.28%	145.79%	55.29%	90.16%	100.00%	-
EY	11.56	9.49	6.26	4.65	12.27	7.52	6.78	42.48%
YoY %	21.81%	51.60%	34.62%	-62.10%	63.16%	10.91%	-	-
Horiz. %	170.50%	139.97%	92.33%	68.58%	180.97%	110.91%	100.00%	-
DY	6.25	3.77	2.37	1.59	5.15	2.55	2.26	96.41%
YoY %	65.78%	59.07%	49.06%	-69.13%	101.96%	12.83%	-	-
Horiz. %	276.55%	166.81%	104.87%	70.35%	227.88%	112.83%	100.00%	-
P/NAPS	2.40	2.27	2.50	1.88	2.03	2.38	1.68	26.70%
YoY %	5.73%	-9.20%	32.98%	-7.39%	-14.71%	41.67%	-	-
Horiz. %	142.86%	135.12%	148.81%	111.90%	120.83%	141.67%	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