[LIIHEN] QoQ Quarter Result on 30-Sep-2010 [#3]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Quarter Result
Revenue	73,773	55,326	61,863	60,516	71,570	66,743	54,693	22.14%
YoY %	33.34%	-10.57%	2.23%	-15.45%	7.23%	22.03%	-	-
Horiz. %	134.89%	101.16%	113.11%	110.65%	130.86%	122.03%	100.00%	-
PBT	2,370	2,821	385	4,744	8,418	9,684	1,534	33.75%
YoY %	-15.99%	632.73%	-91.88%	-43.64%	-13.07%	531.29%	-	-
Horiz. %	154.50%	183.90%	25.10%	309.26%	548.76%	631.29%	100.00%	-
Tax	-491	-758	-51	-1,135	-2,214	-2,257	-306	37.17%
YoY %	35.22%	-1,386.27%	95.51%	48.74%	1.91%	-637.58%	-	-
Horiz. %	160.46%	247.71%	16.67%	370.92%	723.53%	737.58%	100.00%	-
NP	1,879	2,063	334	3,609	6,204	7,427	1,228	32.88%
YoY %	-8.92%	517.66%	-90.75%	-41.83%	-16.47%	504.80%	-	-
Horiz. %	153.01%	168.00%	27.20%	293.89%	505.21%	604.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,879	2,063	334	3,609	6,204	7,427	1,228	32.88%
YoY %	-8.92%	517.66%	-90.75%	-41.83%	-16.47%	504.80%	-	-
Horiz. %	153.01%	168.00%	27.20%	293.89%	505.21%	604.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.72%	26.87%	13.25%	23.92%	26.30%	23.31%	19.95%	-
YoY %	-22.89%	102.79%	-44.61%	-9.05%	12.83%	16.84%	-	-
Horiz. %	103.86%	134.69%	66.42%	119.90%	131.83%	116.84%	100.00%	-
Total Cost	71,894	53,263	61,529	56,907	65,366	59,316	53,465	21.89%
YoY %	34.98%	-13.43%	8.12%	-12.94%	10.20%	10.94%	-	-
Horiz. %	134.47%	99.62%	115.08%	106.44%	122.26%	110.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	114,451	114,944	59,905	113,641	113,424	107,217	59,945	54.08%
YoY %	-0.43%	91.88%	-47.29%	0.19%	5.79%	78.86%	-	-
Horiz. %	190.93%	191.75%	99.93%	189.58%	189.21%	178.86%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	600	899	1,497	1,798	3,299	2,699	2,697	-63.38%
YoY %	-33.26%	-39.95%	-16.74%	-45.50%	22.23%	0.07%	-	-
Horiz. %	22.25%	33.33%	55.51%	66.67%	122.32%	100.07%	100.00%	-
Div Payout %	31.97%	43.58%	448.40%	49.83%	53.19%	36.35%	219.67%	-
YoY %	-26.64%	-90.28%	799.86%	-6.32%	46.33%	-83.45%	-	-
Horiz. %	14.55%	19.84%	204.12%	22.68%	24.21%	16.55%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	114,451	114,944	59,905	113,641	113,424	107,217	59,945	54.08%
YoY %	-0.43%	91.88%	-47.29%	0.19%	5.79%	78.86%	-	-
Horiz. %	190.93%	191.75%	99.93%	189.58%	189.21%	178.86%	100.00%	-
NOSH	60,063	59,941	59,905	59,950	59,999	59,991	59,945	0.13%
YoY %	0.20%	0.06%	-0.08%	-0.08%	0.01%	0.08%	-	-
Horiz. %	100.20%	99.99%	99.93%	100.01%	100.09%	100.08%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	2.55%	3.73%	0.54%	5.96%	8.67%	11.13%	2.25%	-
YoY %	-31.64%	590.74%	-90.94%	-31.26%	-22.10%	394.67%	-	-
Horiz. %	113.33%	165.78%	24.00%	264.89%	385.33%	494.67%	100.00%	-
ROE	1.64%	1.79%	0.56%	3.18%	5.47%	6.93%	2.05%	-
YoY %	-8.38%	219.64%	-82.39%	-41.86%	-21.07%	238.05%	-	-
Horiz. %	80.00%	87.32%	27.32%	155.12%	266.83%	338.05%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	122.82	92.30	103.27	100.94	119.28	111.25	91.24	21.98%
YoY %	33.07%	-10.62%	2.31%	-15.38%	7.22%	21.93%	-	-
Horiz. %	134.61%	101.16%	113.19%	110.63%	130.73%	121.93%	100.00%	-
EPS	3.13	3.44	0.56	6.02	10.34	12.38	2.05	32.69%
YoY %	-9.01%	514.29%	-90.70%	-41.78%	-16.48%	503.90%	-	-
Horiz. %	152.68%	167.80%	27.32%	293.66%	504.39%	603.90%	100.00%	-
DPS	1.00	1.50	2.50	3.00	5.50	4.50	4.50	-63.41%
YoY %	-33.33%	-40.00%	-16.67%	-45.45%	22.22%	0.00%	-	-
Horiz. %	22.22%	33.33%	55.56%	66.67%	122.22%	100.00%	100.00%	-
NAPS	1.9055	1.9176	1.00	1.8956	1.8904	1.7872	1.00	53.88%
YoY %	-0.63%	91.76%	-47.25%	0.28%	5.77%	78.72%	-	-
Horiz. %	190.55%	191.76%	100.00%	189.56%	189.04%	178.72%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 59,950
RPS	13.66	10.25	11.46	11.21	13.25	12.36	10.13	22.12%
YoY %	33.27%	-10.56%	2.23%	-15.40%	7.20%	22.01%	-	-
Horiz. %	134.85%	101.18%	113.13%	110.66%	130.80%	122.01%	100.00%	-
EPS	0.35	0.38	0.06	0.67	1.15	1.38	0.23	32.40%
YoY %	-7.89%	533.33%	-91.04%	-41.74%	-16.67%	500.00%	-	-
Horiz. %	152.17%	165.22%	26.09%	291.30%	500.00%	600.00%	100.00%	-
DPS	0.11	0.17	0.28	0.33	0.61	0.50	0.50	-63.65%
YoY %	-35.29%	-39.29%	-15.15%	-45.90%	22.00%	0.00%	-	-
Horiz. %	22.00%	34.00%	56.00%	66.00%	122.00%	100.00%	100.00%	-
NAPS	0.2119	0.2129	0.1109	0.2104	0.21	0.1986	0.111	54.07%
YoY %	-0.47%	91.97%	-47.29%	0.19%	5.74%	78.92%	-	-
Horiz. %	190.90%	191.80%	99.91%	189.55%	189.19%	178.92%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	1.02	1.15	1.15	1.13	1.21	1.21	0.96	-
P/RPS	0.83	1.25	1.11	1.12	1.01	1.09	1.05	-14.54%
YoY %	-33.60%	12.61%	-0.89%	10.89%	-7.34%	3.81%	-	-
Horiz. %	79.05%	119.05%	105.71%	106.67%	96.19%	103.81%	100.00%	-
P/EPS	32.61	33.41	206.26	18.77	11.70	9.77	46.86	-21.52%
YoY %	-2.39%	-83.80%	998.88%	60.43%	19.75%	-79.15%	-	-
Horiz. %	69.59%	71.30%	440.16%	40.06%	24.97%	20.85%	100.00%	-
EY	3.07	2.99	0.48	5.33	8.55	10.23	2.13	27.68%
YoY %	2.68%	522.92%	-90.99%	-37.66%	-16.42%	380.28%	-	-
Horiz. %	144.13%	140.38%	22.54%	250.23%	401.41%	480.28%	100.00%	-
DY	0.98	1.30	2.17	2.65	4.55	3.72	4.69	-64.88%
YoY %	-24.62%	-40.09%	-18.11%	-41.76%	22.31%	-20.68%	-	-
Horiz. %	20.90%	27.72%	46.27%	56.50%	97.01%	79.32%	100.00%	-
P/NAPS	0.54	0.60	1.15	0.60	0.64	0.68	0.96	-31.92%
YoY %	-10.00%	-47.83%	91.67%	-6.25%	-5.88%	-29.17%	-	-
Horiz. %	56.25%	62.50%	119.79%	62.50%	66.67%	70.83%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	18/08/11	24/05/11	25/02/11	24/11/10	23/08/10	24/05/10	24/02/10	-
Price	0.81	1.15	1.16	1.22	1.39	1.17	1.44	-
P/RPS	0.66	1.25	1.12	1.21	1.17	1.05	1.58	-44.20%
YoY %	-47.20%	11.61%	-7.44%	3.42%	11.43%	-33.54%	-	-
Horiz. %	41.77%	79.11%	70.89%	76.58%	74.05%	66.46%	100.00%	-
P/EPS	25.89	33.41	208.06	20.27	13.44	9.45	70.29	-48.71%
YoY %	-22.51%	-83.94%	926.44%	50.82%	42.22%	-86.56%	-	-
Horiz. %	36.83%	47.53%	296.00%	28.84%	19.12%	13.44%	100.00%	-
EY	3.86	2.99	0.48	4.93	7.44	10.58	1.42	95.13%
YoY %	29.10%	522.92%	-90.26%	-33.74%	-29.68%	645.07%	-	-
Horiz. %	271.83%	210.56%	33.80%	347.18%	523.94%	745.07%	100.00%	-
DY	1.23	1.30	2.16	2.46	3.96	3.85	3.13	-46.44%
YoY %	-5.38%	-39.81%	-12.20%	-37.88%	2.86%	23.00%	-	-
Horiz. %	39.30%	41.53%	69.01%	78.59%	126.52%	123.00%	100.00%	-
P/NAPS	0.43	0.60	1.16	0.64	0.74	0.65	1.44	-55.42%
YoY %	-28.33%	-48.28%	81.25%	-13.51%	13.85%	-54.86%	-	-
Horiz. %	29.86%	41.67%	80.56%	44.44%	51.39%	45.14%	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