[LIIHEN] QoQ Quarter Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Quarter Result
Revenue	60,516	71,570	66,743	54,693	56,694	64,433	43,030	25.49%
YoY %	-15.45%	7.23%	22.03%	-3.53%	-12.01%	49.74%	-	-
Horiz. %	140.64%	166.33%	155.11%	127.10%	131.75%	149.74%	100.00%	-
PBT	4,744	8,418	9,684	1,534	7,929	8,742	2,874	39.62%
YoY %	-43.64%	-13.07%	531.29%	-80.65%	-9.30%	204.18%	-	-
Horiz. %	165.07%	292.90%	336.95%	53.38%	275.89%	304.18%	100.00%	-
Tax	-1,135	-2,214	-2,257	-306	-2,012	-2,235	-292	147.01%
YoY %	48.74%	1.91%	-637.58%	84.79%	9.98%	-665.41%	-	-
Horiz. %	388.70%	758.22%	772.95%	104.79%	689.04%	765.41%	100.00%	-
NP	3,609	6,204	7,427	1,228	5,917	6,507	2,582	24.98%
YoY %	-41.83%	-16.47%	504.80%	-79.25%	-9.07%	152.01%	-	-
Horiz. %	139.78%	240.28%	287.65%	47.56%	229.16%	252.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,609	6,204	7,427	1,228	5,917	6,507	2,582	24.98%
YoY %	-41.83%	-16.47%	504.80%	-79.25%	-9.07%	152.01%	-	-
Horiz. %	139.78%	240.28%	287.65%	47.56%	229.16%	252.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.92%	26.30%	23.31%	19.95%	25.38%	25.57%	10.16%	-
YoY %	-9.05%	12.83%	16.84%	-21.39%	-0.74%	151.67%	-	-
Horiz. %	235.43%	258.86%	229.43%	196.36%	249.80%	251.67%	100.00%	-
Total Cost	56,907	65,366	59,316	53,465	50,777	57,926	40,448	25.53%
YoY %	-12.94%	10.20%	10.94%	5.29%	-12.34%	43.21%	-	-
Horiz. %	140.69%	161.61%	146.65%	132.18%	125.54%	143.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,641	113,424	107,217	59,945	104,945	96,477	92,411	14.76%
YoY %	0.19%	5.79%	78.86%	-42.88%	8.78%	4.40%	-	-
Horiz. %	122.97%	122.74%	116.02%	64.87%	113.56%	104.40%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	1,798	3,299	2,699	2,697	2,700	2,398	-	-
YoY %	-45.50%	22.23%	0.07%	-0.11%	12.59%	0.00%	-	-
Horiz. %	74.98%	137.57%	112.55%	112.47%	112.59%	100.00%	-	-
Div Payout %	49.83%	53.19%	36.35%	219.67%	45.64%	36.87%	-	-
YoY %	-6.32%	46.33%	-83.45%	381.31%	23.79%	0.00%	-	-
Horiz. %	135.15%	144.26%	98.59%	595.80%	123.79%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	113,641	113,424	107,217	59,945	104,945	96,477	92,411	14.76%
YoY %	0.19%	5.79%	78.86%	-42.88%	8.78%	4.40%	-	-
Horiz. %	122.97%	122.74%	116.02%	64.87%	113.56%	104.40%	100.00%	-
NOSH	59,950	59,999	59,991	59,945	60,010	59,972	60,046	-0.10%
YoY %	-0.08%	0.01%	0.08%	-0.11%	0.06%	-0.12%	-	-
Horiz. %	99.84%	99.92%	99.91%	99.83%	99.94%	99.88%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	5.96%	8.67%	11.13%	2.25%	10.44%	10.10%	6.00%	-
YoY %	-31.26%	-22.10%	394.67%	-78.45%	3.37%	68.33%	-	-
Horiz. %	99.33%	144.50%	185.50%	37.50%	174.00%	168.33%	100.00%	-
ROE	3.18%	5.47%	6.93%	2.05%	5.64%	6.74%	2.79%	-
YoY %	-41.86%	-21.07%	238.05%	-63.65%	-16.32%	141.58%	-	-
Horiz. %	113.98%	196.06%	248.39%	73.48%	202.15%	241.58%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	100.94	119.28	111.25	91.24	94.47	107.44	71.66	25.63%
YoY %	-15.38%	7.22%	21.93%	-3.42%	-12.07%	49.93%	-	-
Horiz. %	140.86%	166.45%	155.25%	127.32%	131.83%	149.93%	100.00%	-
EPS	6.02	10.34	12.38	2.05	9.86	10.85	4.30	25.12%
YoY %	-41.78%	-16.48%	503.90%	-79.21%	-9.12%	152.33%	-	-
Horiz. %	140.00%	240.47%	287.91%	47.67%	229.30%	252.33%	100.00%	-
DPS	3.00	5.50	4.50	4.50	4.50	4.00	0.00	-
YoY %	-45.45%	22.22%	0.00%	0.00%	12.50%	0.00%	-	-
Horiz. %	75.00%	137.50%	112.50%	112.50%	112.50%	100.00%	-	-
NAPS	1.8956	1.8904	1.7872	1.00	1.7488	1.6087	1.539	14.89%
YoY %	0.28%	5.77%	78.72%	-42.82%	8.71%	4.53%	-	-
Horiz. %	123.17%	122.83%	116.13%	64.98%	113.63%	104.53%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 59,945
RPS	11.21	13.25	12.36	10.13	10.50	11.93	7.97	25.50%
YoY %	-15.40%	7.20%	22.01%	-3.52%	-11.99%	49.69%	-	-
Horiz. %	140.65%	166.25%	155.08%	127.10%	131.74%	149.69%	100.00%	-
EPS	0.67	1.15	1.38	0.23	1.10	1.21	0.48	24.87%
YoY %	-41.74%	-16.67%	500.00%	-79.09%	-9.09%	152.08%	-	-
Horiz. %	139.58%	239.58%	287.50%	47.92%	229.17%	252.08%	100.00%	-
DPS	0.33	0.61	0.50	0.50	0.50	0.44	0.00	-
YoY %	-45.90%	22.00%	0.00%	0.00%	13.64%	0.00%	-	-
Horiz. %	75.00%	138.64%	113.64%	113.64%	113.64%	100.00%	-	-
NAPS	0.2104	0.21	0.1986	0.111	0.1943	0.1787	0.1711	14.76%
YoY %	0.19%	5.74%	78.92%	-42.87%	8.73%	4.44%	-	-
Horiz. %	122.97%	122.74%	116.07%	64.87%	113.56%	104.44%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.13	1.21	1.21	0.96	0.81	0.55	0.46	-
P/RPS	1.12	1.01	1.09	1.05	0.86	0.51	0.64	45.17%
YoY %	10.89%	-7.34%	3.81%	22.09%	68.63%	-20.31%	-	-
Horiz. %	175.00%	157.81%	170.31%	164.06%	134.38%	79.69%	100.00%	-
P/EPS	18.77	11.70	9.77	46.86	8.22	5.07	10.70	45.40%
YoY %	60.43%	19.75%	-79.15%	470.07%	62.13%	-52.62%	-	-
Horiz. %	175.42%	109.35%	91.31%	437.94%	76.82%	47.38%	100.00%	-
EY	5.33	8.55	10.23	2.13	12.17	19.73	9.35	-31.22%
YoY %	-37.66%	-16.42%	380.28%	-82.50%	-38.32%	111.02%	-	-
Horiz. %	57.01%	91.44%	109.41%	22.78%	130.16%	211.02%	100.00%	-
DY	2.65	4.55	3.72	4.69	5.56	7.27	0.00	-
YoY %	-41.76%	22.31%	-20.68%	-15.65%	-23.52%	0.00%	-	-
Horiz. %	36.45%	62.59%	51.17%	64.51%	76.48%	100.00%	-	-
P/NAPS	0.60	0.64	0.68	0.96	0.46	0.34	0.30	58.67%
YoY %	-6.25%	-5.88%	-29.17%	108.70%	35.29%	13.33%	-	-
Horiz. %	200.00%	213.33%	226.67%	320.00%	153.33%	113.33%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	24/11/10	23/08/10	24/05/10	24/02/10	23/11/09	21/08/09	27/05/09	-
Price	1.22	1.39	1.17	1.44	0.92	0.59	0.47	-
P/RPS	1.21	1.17	1.05	1.58	0.97	0.55	0.66	49.73%
YoY %	3.42%	11.43%	-33.54%	62.89%	76.36%	-16.67%	-	-
Horiz. %	183.33%	177.27%	159.09%	239.39%	146.97%	83.33%	100.00%	-
P/EPS	20.27	13.44	9.45	70.29	9.33	5.44	10.93	50.88%
YoY %	50.82%	42.22%	-86.56%	653.38%	71.51%	-50.23%	-	-
Horiz. %	185.45%	122.96%	86.46%	643.09%	85.36%	49.77%	100.00%	-
EY	4.93	7.44	10.58	1.42	10.72	18.39	9.15	-33.76%
YoY %	-33.74%	-29.68%	645.07%	-86.75%	-41.71%	100.98%	-	-
Horiz. %	53.88%	81.31%	115.63%	15.52%	117.16%	200.98%	100.00%	-
DY	2.46	3.96	3.85	3.13	4.89	6.78	0.00	-
YoY %	-37.88%	2.86%	23.00%	-35.99%	-27.88%	0.00%	-	-
Horiz. %	36.28%	58.41%	56.78%	46.17%	72.12%	100.00%	-	-
P/NAPS	0.64	0.74	0.65	1.44	0.53	0.37	0.31	62.06%
YoY %	-13.51%	13.85%	-54.86%	171.70%	43.24%	19.35%	-	-
Horiz. %	206.45%	238.71%	209.68%	464.52%	170.97%	119.35%	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