[LIIHEN] QoQ TTM Result on 30-Sep-2009 [#3]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	249,700	242,563	218,850	204,824	203,083	184,887	173,180	27.71%
YoY %	2.94%	10.84%	6.85%	0.86%	9.84%	6.76%	-	-
Horiz. %	144.19%	140.06%	126.37%	118.27%	117.27%	106.76%	100.00%	-
PBT	27,565	27,889	21,079	23,647	18,877	10,261	6,247	169.75%
YoY %	-1.16%	32.31%	-10.86%	25.27%	83.97%	64.25%	-	-
Horiz. %	441.25%	446.44%	337.43%	378.53%	302.18%	164.25%	100.00%	-
Tax	-6,789	-6,810	-4,845	-5,002	-3,704	-1,256	-785	322.99%
YoY %	0.31%	-40.56%	3.14%	-35.04%	-194.90%	-60.00%	-	-
Horiz. %	864.84%	867.52%	617.20%	637.20%	471.85%	160.00%	100.00%	-
NP	20,776	21,079	16,234	18,645	15,173	9,005	5,462	144.26%
YoY %	-1.44%	29.84%	-12.93%	22.88%	68.50%	64.87%	-	-
Horiz. %	380.37%	385.92%	297.22%	341.36%	277.79%	164.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,776	21,079	16,234	18,645	15,173	9,005	5,462	144.26%
YoY %	-1.44%	29.84%	-12.93%	22.88%	68.50%	64.87%	-	-
Horiz. %	380.37%	385.92%	297.22%	341.36%	277.79%	164.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.63%	24.42%	22.98%	21.15%	19.62%	12.24%	12.57%	-
YoY %	0.86%	6.27%	8.65%	7.80%	60.29%	-2.63%	-	-
Horiz. %	195.94%	194.27%	182.82%	168.26%	156.09%	97.37%	100.00%	-
Total Cost	228,924	221,484	202,616	186,179	187,910	175,882	167,718	23.11%
YoY %	3.36%	9.31%	8.83%	-0.92%	6.84%	4.87%	-	-
Horiz. %	136.49%	132.06%	120.81%	111.01%	112.04%	104.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,424	107,217	59,945	104,945	96,477	92,411	59,948	53.15%
YoY %	5.79%	78.86%	-42.88%	8.78%	4.40%	54.15%	-	-
Horiz. %	189.20%	178.85%	99.99%	175.06%	160.93%	154.15%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	5,997	6,596	5,096	2,398	2,398	892	892	257.46%
YoY %	-9.08%	29.43%	112.51%	0.00%	168.83%	0.00%	-	-
Horiz. %	672.31%	739.46%	571.30%	268.83%	268.83%	100.00%	100.00%	-
Div Payout %	28.87%	31.29%	31.39%	12.87%	15.81%	9.91%	16.33%	-
YoY %	-7.73%	-0.32%	143.90%	-18.60%	59.54%	-39.31%	-	-
Horiz. %	176.79%	191.61%	192.22%	78.81%	96.82%	60.69%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	113,424	107,217	59,945	104,945	96,477	92,411	59,948	53.15%
YoY %	5.79%	78.86%	-42.88%	8.78%	4.40%	54.15%	-	-
Horiz. %	189.20%	178.85%	99.99%	175.06%	160.93%	154.15%	100.00%	-
NOSH	59,999	59,991	59,945	60,010	59,972	60,046	59,948	0.05%
YoY %	0.01%	0.08%	-0.11%	0.06%	-0.12%	0.16%	-	-
Horiz. %	100.09%	100.07%	99.99%	100.10%	100.04%	100.16%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	8.32%	8.69%	7.42%	9.10%	7.47%	4.87%	3.15%	-
YoY %	-4.26%	17.12%	-18.46%	21.82%	53.39%	54.60%	-	-
Horiz. %	264.13%	275.87%	235.56%	288.89%	237.14%	154.60%	100.00%	-
ROE	18.32%	19.66%	27.08%	17.77%	15.73%	9.74%	9.11%	-
YoY %	-6.82%	-27.40%	52.39%	12.97%	61.50%	6.92%	-	-
Horiz. %	201.10%	215.81%	297.26%	195.06%	172.67%	106.92%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	416.17	404.33	365.08	341.32	338.63	307.91	288.88	27.64%
YoY %	2.93%	10.75%	6.96%	0.79%	9.98%	6.59%	-	-
Horiz. %	144.06%	139.96%	126.38%	118.15%	117.22%	106.59%	100.00%	-
EPS	34.63	35.14	27.08	31.07	25.30	15.00	9.11	144.16%
YoY %	-1.45%	29.76%	-12.84%	22.81%	68.67%	64.65%	-	-
Horiz. %	380.13%	385.73%	297.26%	341.05%	277.72%	164.65%	100.00%	-
DPS	10.00	11.00	8.50	4.00	4.00	1.50	1.50	255.45%
YoY %	-9.09%	29.41%	112.50%	0.00%	166.67%	0.00%	-	-
Horiz. %	666.67%	733.33%	566.67%	266.67%	266.67%	100.00%	100.00%	-
NAPS	1.8904	1.7872	1.00	1.7488	1.6087	1.539	1.00	53.06%
YoY %	5.77%	78.72%	-42.82%	8.71%	4.53%	53.90%	-	-
Horiz. %	189.04%	178.72%	100.00%	174.88%	160.87%	153.90%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 60,010
RPS	46.24	44.92	40.53	37.93	37.61	34.24	32.07	27.71%
YoY %	2.94%	10.83%	6.85%	0.85%	9.84%	6.77%	-	-
Horiz. %	144.18%	140.07%	126.38%	118.27%	117.27%	106.77%	100.00%	-
EPS	3.85	3.90	3.01	3.45	2.81	1.67	1.01	144.61%
YoY %	-1.28%	29.57%	-12.75%	22.78%	68.26%	65.35%	-	-
Horiz. %	381.19%	386.14%	298.02%	341.58%	278.22%	165.35%	100.00%	-
DPS	1.11	1.22	0.94	0.44	0.44	0.17	0.17	250.54%
YoY %	-9.02%	29.79%	113.64%	0.00%	158.82%	0.00%	-	-
Horiz. %	652.94%	717.65%	552.94%	258.82%	258.82%	100.00%	100.00%	-
NAPS	0.21	0.1986	0.111	0.1943	0.1787	0.1711	0.111	53.14%
YoY %	5.74%	78.92%	-42.87%	8.73%	4.44%	54.14%	-	-
Horiz. %	189.19%	178.92%	100.00%	175.05%	160.99%	154.14%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	1.21	1.21	0.96	0.81	0.55	0.46	0.45	-
P/RPS	0.29	0.30	0.26	0.24	0.16	0.15	0.16	48.81%
YoY %	-3.33%	15.38%	8.33%	50.00%	6.67%	-6.25%	-	-
Horiz. %	181.25%	187.50%	162.50%	150.00%	100.00%	93.75%	100.00%	-
P/EPS	3.49	3.44	3.54	2.61	2.17	3.07	4.94	-20.72%
YoY %	1.45%	-2.82%	35.63%	20.28%	-29.32%	-37.85%	-	-
Horiz. %	70.65%	69.64%	71.66%	52.83%	43.93%	62.15%	100.00%	-
EY	28.62	29.04	28.21	38.36	46.00	32.60	20.25	26.01%
YoY %	-1.45%	2.94%	-26.46%	-16.61%	41.10%	60.99%	-	-
Horiz. %	141.33%	143.41%	139.31%	189.43%	227.16%	160.99%	100.00%	-
DY	8.26	9.09	8.85	4.94	7.27	3.26	3.33	83.54%
YoY %	-9.13%	2.71%	79.15%	-32.05%	123.01%	-2.10%	-	-
Horiz. %	248.05%	272.97%	265.77%	148.35%	218.32%	97.90%	100.00%	-
P/NAPS	0.64	0.68	0.96	0.46	0.34	0.30	0.45	26.54%
YoY %	-5.88%	-29.17%	108.70%	35.29%	13.33%	-33.33%	-	-
Horiz. %	142.22%	151.11%	213.33%	102.22%	75.56%	66.67%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	24/05/10	24/02/10	23/11/09	21/08/09	27/05/09	23/02/09	-
Price	1.39	1.17	1.44	0.92	0.59	0.47	0.47	-
P/RPS	0.33	0.29	0.39	0.27	0.17	0.15	0.16	62.24%
YoY %	13.79%	-25.64%	44.44%	58.82%	13.33%	-6.25%	-	-
Horiz. %	206.25%	181.25%	243.75%	168.75%	106.25%	93.75%	100.00%	-
P/EPS	4.01	3.33	5.32	2.96	2.33	3.13	5.16	-15.51%
YoY %	20.42%	-37.41%	79.73%	27.04%	-25.56%	-39.34%	-	-
Horiz. %	77.71%	64.53%	103.10%	57.36%	45.16%	60.66%	100.00%	-
EY	24.91	30.03	18.81	33.77	42.88	31.91	19.39	18.23%
YoY %	-17.05%	59.65%	-44.30%	-21.25%	34.38%	64.57%	-	-
Horiz. %	128.47%	154.87%	97.01%	174.16%	221.14%	164.57%	100.00%	-
DY	7.19	9.40	5.90	4.35	6.78	3.19	3.19	72.16%
YoY %	-23.51%	59.32%	35.63%	-35.84%	112.54%	0.00%	-	-
Horiz. %	225.39%	294.67%	184.95%	136.36%	212.54%	100.00%	100.00%	-
P/NAPS	0.74	0.65	1.44	0.53	0.37	0.31	0.47	35.45%
YoY %	13.85%	-54.86%	171.70%	43.24%	19.35%	-34.04%	-	-
Horiz. %	157.45%	138.30%	306.38%	112.77%	78.72%	65.96%	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

984

HLIND

HONG LEONG INDUSTRIES BHD

969

JCY

JCY INTERNATIONAL BERHAD

640

GENTING

GENTING BHD

568

DNEX

DAGANG NEXCHANGE BERHAD

337

NOTION

NOTION VTEC BHD

309

GENM

GENTING MALAYSIA BERHAD

236

YTLPOWR

YTL POWER INTERNATIONAL BHD

219

HEXCAP

HEXTAR CAPITAL BERHAD

213

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