[LIIHEN] QoQ Quarter Result on 31-Dec-2011 [#4]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Quarter Result
Revenue	91,441	92,388	83,226	84,638	70,822	73,773	55,326	39.66%
YoY %	-1.03%	11.01%	-1.67%	19.51%	-4.00%	33.34%	-	-
Horiz. %	165.28%	166.99%	150.43%	152.98%	128.01%	133.34%	100.00%	-
PBT	10,351	8,839	6,196	6,476	3,000	2,370	2,821	137.33%
YoY %	17.11%	42.66%	-4.32%	115.87%	26.58%	-15.99%	-	-
Horiz. %	366.93%	313.33%	219.64%	229.56%	106.35%	84.01%	100.00%	-
Tax	-2,529	-2,392	-1,496	-899	-1,381	-491	-758	122.79%
YoY %	-5.73%	-59.89%	-66.41%	34.90%	-181.26%	35.22%	-	-
Horiz. %	333.64%	315.57%	197.36%	118.60%	182.19%	64.78%	100.00%	-
NP	7,822	6,447	4,700	5,577	1,619	1,879	2,063	142.56%
YoY %	21.33%	37.17%	-15.73%	244.47%	-13.84%	-8.92%	-	-
Horiz. %	379.16%	312.51%	227.82%	270.33%	78.48%	91.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,822	6,447	4,700	5,577	1,619	1,879	2,063	142.56%
YoY %	21.33%	37.17%	-15.73%	244.47%	-13.84%	-8.92%	-	-
Horiz. %	379.16%	312.51%	227.82%	270.33%	78.48%	91.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.43%	27.06%	24.14%	13.88%	46.03%	20.72%	26.87%	-
YoY %	-9.72%	12.10%	73.92%	-69.85%	122.15%	-22.89%	-	-
Horiz. %	90.92%	100.71%	89.84%	51.66%	171.31%	77.11%	100.00%	-
Total Cost	83,619	85,941	78,526	79,061	69,203	71,894	53,263	34.96%
YoY %	-2.70%	9.44%	-0.68%	14.25%	-3.74%	34.98%	-	-
Horiz. %	156.99%	161.35%	147.43%	148.44%	129.93%	134.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	134,706	128,622	125,285	120,310	115,278	114,451	114,944	11.12%
YoY %	4.73%	2.66%	4.14%	4.37%	0.72%	-0.43%	-	-
Horiz. %	117.19%	111.90%	109.00%	104.67%	100.29%	99.57%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	2,400	1,799	1,200	1,799	599	600	899	92.09%
YoY %	33.41%	49.92%	-33.30%	200.33%	-0.17%	-33.26%	-	-
Horiz. %	266.96%	200.11%	133.48%	200.11%	66.63%	66.74%	100.00%	-
Div Payout %	30.68%	27.91%	25.54%	32.26%	37.04%	31.97%	43.58%	-
YoY %	9.92%	9.28%	-20.83%	-12.90%	15.86%	-26.64%	-	-
Horiz. %	70.40%	64.04%	58.60%	74.02%	84.99%	73.36%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	134,706	128,622	125,285	120,310	115,278	114,451	114,944	11.12%
YoY %	4.73%	2.66%	4.14%	4.37%	0.72%	-0.43%	-	-
Horiz. %	117.19%	111.90%	109.00%	104.67%	100.29%	99.57%	100.00%	-
NOSH	60,000	59,972	60,025	59,978	59,962	60,063	59,941	0.06%
YoY %	0.05%	-0.09%	0.08%	0.03%	-0.17%	0.20%	-	-
Horiz. %	100.10%	100.05%	100.14%	100.06%	100.04%	100.20%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	8.55%	6.98%	5.65%	6.59%	2.29%	2.55%	3.73%	-
YoY %	22.49%	23.54%	-14.26%	187.77%	-10.20%	-31.64%	-	-
Horiz. %	229.22%	187.13%	151.47%	176.68%	61.39%	68.36%	100.00%	-
ROE	5.81%	5.01%	3.75%	4.64%	1.40%	1.64%	1.79%	-
YoY %	15.97%	33.60%	-19.18%	231.43%	-14.63%	-8.38%	-	-
Horiz. %	324.58%	279.89%	209.50%	259.22%	78.21%	91.62%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	152.40	154.05	138.65	141.11	118.11	122.82	92.30	39.57%
YoY %	-1.07%	11.11%	-1.74%	19.47%	-3.83%	33.07%	-	-
Horiz. %	165.11%	166.90%	150.22%	152.88%	127.96%	133.07%	100.00%	-
EPS	13.04	10.75	7.83	9.30	2.70	3.13	3.44	142.52%
YoY %	21.30%	37.29%	-15.81%	244.44%	-13.74%	-9.01%	-	-
Horiz. %	379.07%	312.50%	227.62%	270.35%	78.49%	90.99%	100.00%	-
DPS	4.00	3.00	2.00	3.00	1.00	1.00	1.50	91.95%
YoY %	33.33%	50.00%	-33.33%	200.00%	0.00%	-33.33%	-	-
Horiz. %	266.67%	200.00%	133.33%	200.00%	66.67%	66.67%	100.00%	-
NAPS	2.2451	2.1447	2.0872	2.0059	1.9225	1.9055	1.9176	11.05%
YoY %	4.68%	2.75%	4.05%	4.34%	0.89%	-0.63%	-	-
Horiz. %	117.08%	111.84%	108.84%	104.60%	100.26%	99.37%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 59,978
RPS	16.90	17.08	15.38	15.64	13.09	13.64	10.23	39.61%
YoY %	-1.05%	11.05%	-1.66%	19.48%	-4.03%	33.33%	-	-
Horiz. %	165.20%	166.96%	150.34%	152.88%	127.96%	133.33%	100.00%	-
EPS	1.45	1.19	0.87	1.03	0.30	0.35	0.38	143.59%
YoY %	21.85%	36.78%	-15.53%	243.33%	-14.29%	-7.89%	-	-
Horiz. %	381.58%	313.16%	228.95%	271.05%	78.95%	92.11%	100.00%	-
DPS	0.44	0.33	0.22	0.33	0.11	0.11	0.17	88.18%
YoY %	33.33%	50.00%	-33.33%	200.00%	0.00%	-35.29%	-	-
Horiz. %	258.82%	194.12%	129.41%	194.12%	64.71%	64.71%	100.00%	-
NAPS	0.249	0.2377	0.2316	0.2224	0.2131	0.2116	0.2125	11.11%
YoY %	4.75%	2.63%	4.14%	4.36%	0.71%	-0.42%	-	-
Horiz. %	117.18%	111.86%	108.99%	104.66%	100.28%	99.58%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	1.13	1.03	0.97	0.83	0.72	1.02	1.15	-
P/RPS	0.74	0.67	0.70	0.59	0.61	0.83	1.25	-29.42%
YoY %	10.45%	-4.29%	18.64%	-3.28%	-26.51%	-33.60%	-	-
Horiz. %	59.20%	53.60%	56.00%	47.20%	48.80%	66.40%	100.00%	-
P/EPS	8.67	9.58	12.39	8.93	26.67	32.61	33.41	-59.21%
YoY %	-9.50%	-22.68%	38.75%	-66.52%	-18.22%	-2.39%	-	-
Horiz. %	25.95%	28.67%	37.08%	26.73%	79.83%	97.61%	100.00%	-
EY	11.54	10.44	8.07	11.20	3.75	3.07	2.99	145.44%
YoY %	10.54%	29.37%	-27.95%	198.67%	22.15%	2.68%	-	-
Horiz. %	385.95%	349.16%	269.90%	374.58%	125.42%	102.68%	100.00%	-
DY	3.54	2.91	2.06	3.61	1.39	0.98	1.30	94.64%
YoY %	21.65%	41.26%	-42.94%	159.71%	41.84%	-24.62%	-	-
Horiz. %	272.31%	223.85%	158.46%	277.69%	106.92%	75.38%	100.00%	-
P/NAPS	0.50	0.48	0.46	0.41	0.37	0.54	0.60	-11.41%
YoY %	4.17%	4.35%	12.20%	10.81%	-31.48%	-10.00%	-	-
Horiz. %	83.33%	80.00%	76.67%	68.33%	61.67%	90.00%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	26/11/12	27/08/12	28/05/12	27/02/12	23/11/11	18/08/11	24/05/11	-
Price	1.28	1.30	1.00	0.85	0.84	0.81	1.15	-
P/RPS	0.84	0.84	0.72	0.60	0.71	0.66	1.25	-23.22%
YoY %	0.00%	16.67%	20.00%	-15.49%	7.58%	-47.20%	-	-
Horiz. %	67.20%	67.20%	57.60%	48.00%	56.80%	52.80%	100.00%	-
P/EPS	9.82	12.09	12.77	9.14	31.11	25.89	33.41	-55.69%
YoY %	-18.78%	-5.32%	39.72%	-70.62%	20.16%	-22.51%	-	-
Horiz. %	29.39%	36.19%	38.22%	27.36%	93.12%	77.49%	100.00%	-
EY	10.18	8.27	7.83	10.94	3.21	3.86	2.99	125.81%
YoY %	23.10%	5.62%	-28.43%	240.81%	-16.84%	29.10%	-	-
Horiz. %	340.47%	276.59%	261.87%	365.89%	107.36%	129.10%	100.00%	-
DY	3.13	2.31	2.00	3.53	1.19	1.23	1.30	79.35%
YoY %	35.50%	15.50%	-43.34%	196.64%	-3.25%	-5.38%	-	-
Horiz. %	240.77%	177.69%	153.85%	271.54%	91.54%	94.62%	100.00%	-
P/NAPS	0.57	0.61	0.48	0.42	0.44	0.43	0.60	-3.35%
YoY %	-6.56%	27.08%	14.29%	-4.55%	2.33%	-28.33%	-	-
Horiz. %	95.00%	101.67%	80.00%	70.00%	73.33%	71.67%	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