[LIIHEN] QoQ TTM Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	150,485	150,289	142,959	142,351	138,839	137,531	132,678	8.75%
YoY %	0.13%	5.13%	0.43%	2.53%	0.95%	3.66%	-	-
Horiz. %	113.42%	113.27%	107.75%	107.29%	104.64%	103.66%	100.00%	-
PBT	674	1,242	1,294	980	1,522	1,581	2,715	-60.46%
YoY %	-45.73%	-4.02%	32.04%	-35.61%	-3.73%	-41.77%	-	-
Horiz. %	24.83%	45.75%	47.66%	36.10%	56.06%	58.23%	100.00%	-
Tax	48	133	121	204	-258	-737	-1,151	-
YoY %	-63.91%	9.92%	-40.69%	179.07%	64.99%	35.97%	-	-
Horiz. %	-4.17%	-11.56%	-10.51%	-17.72%	22.42%	64.03%	100.00%	-
NP	722	1,375	1,415	1,184	1,264	844	1,564	-40.24%
YoY %	-47.49%	-2.83%	19.51%	-6.33%	49.76%	-46.04%	-	-
Horiz. %	46.16%	87.92%	90.47%	75.70%	80.82%	53.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	722	1,375	1,415	1,184	1,264	844	1,564	-40.24%
YoY %	-47.49%	-2.83%	19.51%	-6.33%	49.76%	-46.04%	-	-
Horiz. %	46.16%	87.92%	90.47%	75.70%	80.82%	53.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-7.12%	-10.71%	-9.35%	-20.82%	16.95%	46.62%	42.39%	-
YoY %	33.52%	-14.55%	55.09%	-222.83%	-63.64%	9.98%	-	-
Horiz. %	-16.80%	-25.27%	-22.06%	-49.12%	39.99%	109.98%	100.00%	-
Total Cost	149,763	148,914	141,544	141,167	137,575	136,687	131,114	9.26%
YoY %	0.57%	5.21%	0.27%	2.61%	0.65%	4.25%	-	-
Horiz. %	114.22%	113.58%	107.95%	107.67%	104.93%	104.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	84,279	60,202	84,856	83,774	85,152	60,142	84,323	-0.03%
YoY %	39.99%	-29.05%	1.29%	-1.62%	41.58%	-28.68%	-	-
Horiz. %	99.95%	71.39%	100.63%	99.35%	100.98%	71.32%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	1,800	1,800	1,800	897	901	901	2,099	-9.72%
YoY %	0.00%	0.00%	100.67%	-0.44%	0.00%	-57.07%	-	-
Horiz. %	85.76%	85.76%	85.76%	42.73%	42.93%	42.93%	100.00%	-
Div Payout %	249.44%	130.98%	127.28%	75.81%	71.36%	106.87%	134.25%	-
YoY %	90.44%	2.91%	67.89%	6.24%	-33.23%	-20.39%	-	-
Horiz. %	185.80%	97.56%	94.81%	56.47%	53.15%	79.61%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	84,279	60,202	84,856	83,774	85,152	60,142	84,323	-0.03%
YoY %	39.99%	-29.05%	1.29%	-1.62%	41.58%	-28.68%	-	-
Horiz. %	99.95%	71.39%	100.63%	99.35%	100.98%	71.32%	100.00%	-
NOSH	60,062	60,202	60,224	59,838	60,392	60,142	59,803	0.28%
YoY %	-0.23%	-0.04%	0.65%	-0.92%	0.42%	0.57%	-	-
Horiz. %	100.43%	100.67%	100.70%	100.06%	100.98%	100.57%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	0.48%	0.91%	0.99%	0.83%	0.91%	0.61%	1.18%	-
YoY %	-47.25%	-8.08%	19.28%	-8.79%	49.18%	-48.31%	-	-
Horiz. %	40.68%	77.12%	83.90%	70.34%	77.12%	51.69%	100.00%	-
ROE	0.86%	2.28%	1.67%	1.41%	1.48%	1.40%	1.85%	-
YoY %	-62.28%	36.53%	18.44%	-4.73%	5.71%	-24.32%	-	-
Horiz. %	46.49%	123.24%	90.27%	76.22%	80.00%	75.68%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	250.55	249.64	237.38	237.89	229.90	228.67	221.86	8.43%
YoY %	0.36%	5.16%	-0.21%	3.48%	0.54%	3.07%	-	-
Horiz. %	112.93%	112.52%	107.00%	107.23%	103.62%	103.07%	100.00%	-
EPS	1.20	2.28	2.35	1.98	2.09	1.40	2.62	-40.55%
YoY %	-47.37%	-2.98%	18.69%	-5.26%	49.29%	-46.56%	-	-
Horiz. %	45.80%	87.02%	89.69%	75.57%	79.77%	53.44%	100.00%	-
DPS	3.00	3.00	3.00	1.50	1.50	1.50	3.50	-9.75%
YoY %	0.00%	0.00%	100.00%	0.00%	0.00%	-57.14%	-	-
Horiz. %	85.71%	85.71%	85.71%	42.86%	42.86%	42.86%	100.00%	-
NAPS	1.4032	1.00	1.409	1.40	1.41	1.00	1.41	-0.32%
YoY %	40.32%	-29.03%	0.64%	-0.71%	41.00%	-29.08%	-	-
Horiz. %	99.52%	70.92%	99.93%	99.29%	100.00%	70.92%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 59,838
RPS	27.87	27.83	26.47	26.36	25.71	25.47	24.57	8.75%
YoY %	0.14%	5.14%	0.42%	2.53%	0.94%	3.66%	-	-
Horiz. %	113.43%	113.27%	107.73%	107.29%	104.64%	103.66%	100.00%	-
EPS	0.13	0.25	0.26	0.22	0.23	0.16	0.29	-41.39%
YoY %	-48.00%	-3.85%	18.18%	-4.35%	43.75%	-44.83%	-	-
Horiz. %	44.83%	86.21%	89.66%	75.86%	79.31%	55.17%	100.00%	-
DPS	0.33	0.33	0.33	0.17	0.17	0.17	0.39	-10.53%
YoY %	0.00%	0.00%	94.12%	0.00%	0.00%	-56.41%	-	-
Horiz. %	84.62%	84.62%	84.62%	43.59%	43.59%	43.59%	100.00%	-
NAPS	0.1561	0.1115	0.1571	0.1551	0.1577	0.1114	0.1562	-0.04%
YoY %	40.00%	-29.03%	1.29%	-1.65%	41.56%	-28.68%	-	-
Horiz. %	99.94%	71.38%	100.58%	99.30%	100.96%	71.32%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	0.62	0.64	0.76	1.15	0.72	0.58	0.56	-
P/RPS	0.25	0.26	0.32	0.48	0.31	0.25	0.25	0.00%
YoY %	-3.85%	-18.75%	-33.33%	54.84%	24.00%	0.00%	-	-
Horiz. %	100.00%	104.00%	128.00%	192.00%	124.00%	100.00%	100.00%	-
P/EPS	51.58	28.02	32.35	58.12	34.40	41.33	21.41	79.61%
YoY %	84.08%	-13.38%	-44.34%	68.95%	-16.77%	93.04%	-	-
Horiz. %	240.92%	130.87%	151.10%	271.46%	160.67%	193.04%	100.00%	-
EY	1.94	3.57	3.09	1.72	2.91	2.42	4.67	-44.29%
YoY %	-45.66%	15.53%	79.65%	-40.89%	20.25%	-48.18%	-	-
Horiz. %	41.54%	76.45%	66.17%	36.83%	62.31%	51.82%	100.00%	-
DY	4.84	4.69	3.95	1.30	2.08	2.59	6.25	-15.65%
YoY %	3.20%	18.73%	203.85%	-37.50%	-19.69%	-58.56%	-	-
Horiz. %	77.44%	75.04%	63.20%	20.80%	33.28%	41.44%	100.00%	-
P/NAPS	0.44	0.64	0.54	0.82	0.51	0.58	0.40	6.55%
YoY %	-31.25%	18.52%	-34.15%	60.78%	-12.07%	45.00%	-	-
Horiz. %	110.00%	160.00%	135.00%	205.00%	127.50%	145.00%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	26/05/08	25/02/08	26/11/07	27/08/07	28/05/07	26/02/07	27/11/06	-
Price	0.58	0.76	0.62	0.98	0.68	0.66	0.59	-
P/RPS	0.23	0.30	0.26	0.41	0.30	0.29	0.27	-10.12%
YoY %	-23.33%	15.38%	-36.59%	36.67%	3.45%	7.41%	-	-
Horiz. %	85.19%	111.11%	96.30%	151.85%	111.11%	107.41%	100.00%	-
P/EPS	48.25	33.28	26.39	49.53	32.49	47.03	22.56	65.92%
YoY %	44.98%	26.11%	-46.72%	52.45%	-30.92%	108.47%	-	-
Horiz. %	213.87%	147.52%	116.98%	219.55%	144.02%	208.47%	100.00%	-
EY	2.07	3.01	3.79	2.02	3.08	2.13	4.43	-39.75%
YoY %	-31.23%	-20.58%	87.62%	-34.42%	44.60%	-51.92%	-	-
Horiz. %	46.73%	67.95%	85.55%	45.60%	69.53%	48.08%	100.00%	-
DY	5.17	3.95	4.84	1.53	2.21	2.27	5.93	-8.73%
YoY %	30.89%	-18.39%	216.34%	-30.77%	-2.64%	-61.72%	-	-
Horiz. %	87.18%	66.61%	81.62%	25.80%	37.27%	38.28%	100.00%	-
P/NAPS	0.41	0.76	0.44	0.70	0.48	0.66	0.42	-1.59%
YoY %	-46.05%	72.73%	-37.14%	45.83%	-27.27%	57.14%	-	-
Horiz. %	97.62%	180.95%	104.76%	166.67%	114.29%	157.14%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

983

HLIND

HONG LEONG INDUSTRIES BHD

970

JCY

JCY INTERNATIONAL BERHAD

648

GENTING

GENTING BHD

561

DNEX

DAGANG NEXCHANGE BERHAD

342

NOTION

NOTION VTEC BHD

311

GENM

GENTING MALAYSIA BERHAD

231

HEXCAP

HEXTAR CAPITAL BERHAD

219

YTLPOWR

YTL POWER INTERNATIONAL BHD

219

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

0.295

+0.05

79,789,700

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More