[LIIHEN] QoQ TTM Result on 30-Sep-2011 [#3]

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
TTM Result
Revenue	331,074	312,459	284,559	261,784	251,478	249,275	260,692	17.29%
YoY %	5.96%	9.80%	8.70%	4.10%	0.88%	-4.38%	-	-
Horiz. %	127.00%	119.86%	109.16%	100.42%	96.47%	95.62%	100.00%	-
PBT	24,511	18,042	14,667	8,576	10,320	16,368	23,231	3.64%
YoY %	35.86%	23.01%	71.02%	-16.90%	-36.95%	-29.54%	-	-
Horiz. %	105.51%	77.66%	63.14%	36.92%	44.42%	70.46%	100.00%	-
Tax	-6,168	-4,267	-3,529	-2,681	-2,435	-4,158	-5,657	5.94%
YoY %	-44.55%	-20.91%	-31.63%	-10.10%	41.44%	26.50%	-	-
Horiz. %	109.03%	75.43%	62.38%	47.39%	43.04%	73.50%	100.00%	-
NP	18,343	13,775	11,138	5,895	7,885	12,210	17,574	2.89%
YoY %	33.16%	23.68%	88.94%	-25.24%	-35.42%	-30.52%	-	-
Horiz. %	104.38%	78.38%	63.38%	33.54%	44.87%	69.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,343	13,775	11,138	5,895	7,885	12,210	17,574	2.89%
YoY %	33.16%	23.68%	88.94%	-25.24%	-35.42%	-30.52%	-	-
Horiz. %	104.38%	78.38%	63.38%	33.54%	44.87%	69.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.16%	23.65%	24.06%	31.26%	23.59%	25.40%	24.35%	-
YoY %	6.38%	-1.70%	-23.03%	32.51%	-7.13%	4.31%	-	-
Horiz. %	103.33%	97.13%	98.81%	128.38%	96.88%	104.31%	100.00%	-
Total Cost	312,731	298,684	273,421	255,889	243,593	237,065	243,118	18.29%
YoY %	4.70%	9.24%	6.85%	5.05%	2.75%	-2.49%	-	-
Horiz. %	128.63%	122.86%	112.46%	105.25%	100.20%	97.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	128,622	125,285	120,310	115,278	114,451	114,944	59,905	66.50%
YoY %	2.66%	4.14%	4.37%	0.72%	-0.43%	91.88%	-	-
Horiz. %	214.71%	209.14%	200.83%	192.43%	191.05%	191.88%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	5,398	4,200	3,898	3,597	4,196	5,395	5,996	-6.77%
YoY %	28.52%	7.75%	8.37%	-14.28%	-22.22%	-10.02%	-	-
Horiz. %	90.03%	70.05%	65.01%	59.99%	69.98%	89.98%	100.00%	-
Div Payout %	29.43%	30.49%	35.00%	61.02%	53.22%	44.19%	34.12%	-
YoY %	-3.48%	-12.89%	-42.64%	14.66%	20.43%	29.51%	-	-
Horiz. %	86.25%	89.36%	102.58%	178.84%	155.98%	129.51%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	128,622	125,285	120,310	115,278	114,451	114,944	59,905	66.50%
YoY %	2.66%	4.14%	4.37%	0.72%	-0.43%	91.88%	-	-
Horiz. %	214.71%	209.14%	200.83%	192.43%	191.05%	191.88%	100.00%	-
NOSH	59,972	60,025	59,978	59,962	60,063	59,941	59,905	0.07%
YoY %	-0.09%	0.08%	0.03%	-0.17%	0.20%	0.06%	-	-
Horiz. %	100.11%	100.20%	100.12%	100.10%	100.26%	100.06%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	5.54%	4.41%	3.91%	2.25%	3.14%	4.90%	6.74%	-
YoY %	25.62%	12.79%	73.78%	-28.34%	-35.92%	-27.30%	-	-
Horiz. %	82.20%	65.43%	58.01%	33.38%	46.59%	72.70%	100.00%	-
ROE	14.26%	10.99%	9.26%	5.11%	6.89%	10.62%	29.34%	-
YoY %	29.75%	18.68%	81.21%	-25.83%	-35.12%	-63.80%	-	-
Horiz. %	48.60%	37.46%	31.56%	17.42%	23.48%	36.20%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	552.05	520.54	474.44	436.58	418.68	415.86	435.17	17.20%
YoY %	6.05%	9.72%	8.67%	4.28%	0.68%	-4.44%	-	-
Horiz. %	126.86%	119.62%	109.02%	100.32%	96.21%	95.56%	100.00%	-
EPS	30.59	22.95	18.57	9.83	13.13	20.37	29.34	2.82%
YoY %	33.29%	23.59%	88.91%	-25.13%	-35.54%	-30.57%	-	-
Horiz. %	104.26%	78.22%	63.29%	33.50%	44.75%	69.43%	100.00%	-
DPS	9.00	7.00	6.50	6.00	7.00	9.00	10.00	-6.78%
YoY %	28.57%	7.69%	8.33%	-14.29%	-22.22%	-10.00%	-	-
Horiz. %	90.00%	70.00%	65.00%	60.00%	70.00%	90.00%	100.00%	-
NAPS	2.1447	2.0872	2.0059	1.9225	1.9055	1.9176	1.00	66.38%
YoY %	2.75%	4.05%	4.34%	0.89%	-0.63%	91.76%	-	-
Horiz. %	214.47%	208.72%	200.59%	192.25%	190.55%	191.76%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 59,962
RPS	61.31	57.86	52.70	48.48	46.57	46.16	48.28	17.28%
YoY %	5.96%	9.79%	8.70%	4.10%	0.89%	-4.39%	-	-
Horiz. %	126.99%	119.84%	109.15%	100.41%	96.46%	95.61%	100.00%	-
EPS	3.40	2.55	2.06	1.09	1.46	2.26	3.25	3.05%
YoY %	33.33%	23.79%	88.99%	-25.34%	-35.40%	-30.46%	-	-
Horiz. %	104.62%	78.46%	63.38%	33.54%	44.92%	69.54%	100.00%	-
DPS	1.00	0.78	0.72	0.67	0.78	1.00	1.11	-6.72%
YoY %	28.21%	8.33%	7.46%	-14.10%	-22.00%	-9.91%	-	-
Horiz. %	90.09%	70.27%	64.86%	60.36%	70.27%	90.09%	100.00%	-
NAPS	0.2382	0.232	0.2228	0.2135	0.2119	0.2129	0.1109	66.54%
YoY %	2.67%	4.13%	4.36%	0.76%	-0.47%	91.97%	-	-
Horiz. %	214.79%	209.20%	200.90%	192.52%	191.07%	191.97%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	1.03	0.97	0.83	0.72	1.02	1.15	1.15	-
P/RPS	0.19	0.19	0.17	0.16	0.24	0.28	0.26	-18.88%
YoY %	0.00%	11.76%	6.25%	-33.33%	-14.29%	7.69%	-	-
Horiz. %	73.08%	73.08%	65.38%	61.54%	92.31%	107.69%	100.00%	-
P/EPS	3.37	4.23	4.47	7.32	7.77	5.65	3.92	-9.59%
YoY %	-20.33%	-5.37%	-38.93%	-5.79%	37.52%	44.13%	-	-
Horiz. %	85.97%	107.91%	114.03%	186.73%	198.21%	144.13%	100.00%	-
EY	29.70	23.66	22.37	13.65	12.87	17.71	25.51	10.68%
YoY %	25.53%	5.77%	63.88%	6.06%	-27.33%	-30.58%	-	-
Horiz. %	116.42%	92.75%	87.69%	53.51%	50.45%	69.42%	100.00%	-
DY	8.74	7.22	7.83	8.33	6.86	7.83	8.70	0.30%
YoY %	21.05%	-7.79%	-6.00%	21.43%	-12.39%	-10.00%	-	-
Horiz. %	100.46%	82.99%	90.00%	95.75%	78.85%	90.00%	100.00%	-
P/NAPS	0.48	0.46	0.41	0.37	0.54	0.60	1.15	-44.17%
YoY %	4.35%	12.20%	10.81%	-31.48%	-10.00%	-47.83%	-	-
Horiz. %	41.74%	40.00%	35.65%	32.17%	46.96%	52.17%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	28/05/12	27/02/12	23/11/11	18/08/11	24/05/11	25/02/11	-
Price	1.30	1.00	0.85	0.84	0.81	1.15	1.16	-
P/RPS	0.24	0.19	0.18	0.19	0.19	0.28	0.27	-7.55%
YoY %	26.32%	5.56%	-5.26%	0.00%	-32.14%	3.70%	-	-
Horiz. %	88.89%	70.37%	66.67%	70.37%	70.37%	103.70%	100.00%	-
P/EPS	4.25	4.36	4.58	8.54	6.17	5.65	3.95	5.00%
YoY %	-2.52%	-4.80%	-46.37%	38.41%	9.20%	43.04%	-	-
Horiz. %	107.59%	110.38%	115.95%	216.20%	156.20%	143.04%	100.00%	-
EY	23.53	22.95	21.85	11.70	16.21	17.71	25.29	-4.69%
YoY %	2.53%	5.03%	86.75%	-27.82%	-8.47%	-29.97%	-	-
Horiz. %	93.04%	90.75%	86.40%	46.26%	64.10%	70.03%	100.00%	-
DY	6.92	7.00	7.65	7.14	8.64	7.83	8.62	-13.63%
YoY %	-1.14%	-8.50%	7.14%	-17.36%	10.34%	-9.16%	-	-
Horiz. %	80.28%	81.21%	88.75%	82.83%	100.23%	90.84%	100.00%	-
P/NAPS	0.61	0.48	0.42	0.44	0.43	0.60	1.16	-34.87%
YoY %	27.08%	14.29%	-4.55%	2.33%	-28.33%	-48.28%	-	-
Horiz. %	52.59%	41.38%	36.21%	37.93%	37.07%	51.72%	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 - 14 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 >

LBS

LBS BINA GROUP BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

302

PTRANS

PERAK TRANSIT BERHAD

288

HLIND

HONG LEONG INDUSTRIES BHD

283

JCY

JCY INTERNATIONAL BERHAD

202

PBBANK

PUBLIC BANK BHD

151

GENTING

GENTING BHD

140

MAYBANK

MALAYAN BANKING BHD

117

GENM

GENTING MALAYSIA BERHAD

116

YTLPOWR

YTL POWER INTERNATIONAL BHD

110

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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