[LIIHEN] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	176,116	157,585	150,485	150,289	142,959	142,351	138,839	17.13%
YoY %	11.76%	4.72%	0.13%	5.13%	0.43%	2.53%	-	-
Horiz. %	126.85%	113.50%	108.39%	108.25%	102.97%	102.53%	100.00%	-
PBT	2,595	414	674	1,242	1,294	980	1,522	42.58%
YoY %	526.81%	-38.58%	-45.73%	-4.02%	32.04%	-35.61%	-	-
Horiz. %	170.50%	27.20%	44.28%	81.60%	85.02%	64.39%	100.00%	-
Tax	4	276	48	133	121	204	-258	-
YoY %	-98.55%	475.00%	-63.91%	9.92%	-40.69%	179.07%	-	-
Horiz. %	-1.55%	-106.98%	-18.60%	-51.55%	-46.90%	-79.07%	100.00%	-
NP	2,599	690	722	1,375	1,415	1,184	1,264	61.48%
YoY %	276.67%	-4.43%	-47.49%	-2.83%	19.51%	-6.33%	-	-
Horiz. %	205.62%	54.59%	57.12%	108.78%	111.95%	93.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,599	690	722	1,375	1,415	1,184	1,264	61.48%
YoY %	276.67%	-4.43%	-47.49%	-2.83%	19.51%	-6.33%	-	-
Horiz. %	205.62%	54.59%	57.12%	108.78%	111.95%	93.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.15%	-66.67%	-7.12%	-10.71%	-9.35%	-20.82%	16.95%	-
YoY %	99.78%	-836.38%	33.52%	-14.55%	55.09%	-222.83%	-	-
Horiz. %	-0.88%	-393.33%	-42.01%	-63.19%	-55.16%	-122.83%	100.00%	-
Total Cost	173,517	156,895	149,763	148,914	141,544	141,167	137,575	16.68%
YoY %	10.59%	4.76%	0.57%	5.21%	0.27%	2.61%	-	-
Horiz. %	126.13%	114.04%	108.86%	108.24%	102.88%	102.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	85,994	82,894	84,279	60,202	84,856	83,774	85,152	0.65%
YoY %	3.74%	-1.64%	39.99%	-29.05%	1.29%	-1.62%	-	-
Horiz. %	100.99%	97.35%	98.97%	70.70%	99.65%	98.38%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	892	1,795	1,800	1,800	1,800	897	901	-0.66%
YoY %	-50.31%	-0.28%	0.00%	0.00%	100.67%	-0.44%	-	-
Horiz. %	99.00%	199.22%	199.78%	199.78%	199.78%	99.56%	100.00%	-
Div Payout %	34.32%	260.21%	249.44%	130.98%	127.28%	75.81%	71.36%	-
YoY %	-86.81%	4.32%	90.44%	2.91%	67.89%	6.24%	-	-
Horiz. %	48.09%	364.64%	349.55%	183.55%	178.36%	106.24%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	85,994	82,894	84,279	60,202	84,856	83,774	85,152	0.65%
YoY %	3.74%	-1.64%	39.99%	-29.05%	1.29%	-1.62%	-	-
Horiz. %	100.99%	97.35%	98.97%	70.70%	99.65%	98.38%	100.00%	-
NOSH	59,926	59,473	60,062	60,202	60,224	59,838	60,392	-0.51%
YoY %	0.76%	-0.98%	-0.23%	-0.04%	0.65%	-0.92%	-	-
Horiz. %	99.23%	98.48%	99.45%	99.69%	99.72%	99.08%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	1.48%	0.44%	0.48%	0.91%	0.99%	0.83%	0.91%	-
YoY %	236.36%	-8.33%	-47.25%	-8.08%	19.28%	-8.79%	-	-
Horiz. %	162.64%	48.35%	52.75%	100.00%	108.79%	91.21%	100.00%	-
ROE	3.02%	0.83%	0.86%	2.28%	1.67%	1.41%	1.48%	-
YoY %	263.86%	-3.49%	-62.28%	36.53%	18.44%	-4.73%	-	-
Horiz. %	204.05%	56.08%	58.11%	154.05%	112.84%	95.27%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	293.89	264.97	250.55	249.64	237.38	237.89	229.90	17.73%
YoY %	10.91%	5.76%	0.36%	5.16%	-0.21%	3.48%	-	-
Horiz. %	127.83%	115.25%	108.98%	108.59%	103.25%	103.48%	100.00%	-
EPS	4.34	1.16	1.20	2.28	2.35	1.98	2.09	62.54%
YoY %	274.14%	-3.33%	-47.37%	-2.98%	18.69%	-5.26%	-	-
Horiz. %	207.66%	55.50%	57.42%	109.09%	112.44%	94.74%	100.00%	-
DPS	1.50	3.00	3.00	3.00	3.00	1.50	1.50	0.00%
YoY %	-50.00%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	100.00%	200.00%	200.00%	200.00%	200.00%	100.00%	100.00%	-
NAPS	1.435	1.3938	1.4032	1.00	1.409	1.40	1.41	1.17%
YoY %	2.96%	-0.67%	40.32%	-29.03%	0.64%	-0.71%	-	-
Horiz. %	101.77%	98.85%	99.52%	70.92%	99.93%	99.29%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 60,202
RPS	32.61	29.18	27.87	27.83	26.47	26.36	25.71	17.12%
YoY %	11.75%	4.70%	0.14%	5.14%	0.42%	2.53%	-	-
Horiz. %	126.84%	113.50%	108.40%	108.25%	102.96%	102.53%	100.00%	-
EPS	0.48	0.13	0.13	0.25	0.26	0.22	0.23	63.08%
YoY %	269.23%	0.00%	-48.00%	-3.85%	18.18%	-4.35%	-	-
Horiz. %	208.70%	56.52%	56.52%	108.70%	113.04%	95.65%	100.00%	-
DPS	0.17	0.33	0.33	0.33	0.33	0.17	0.17	0.00%
YoY %	-48.48%	0.00%	0.00%	0.00%	94.12%	0.00%	-	-
Horiz. %	100.00%	194.12%	194.12%	194.12%	194.12%	100.00%	100.00%	-
NAPS	0.1592	0.1535	0.1561	0.1115	0.1571	0.1551	0.1577	0.63%
YoY %	3.71%	-1.67%	40.00%	-29.03%	1.29%	-1.65%	-	-
Horiz. %	100.95%	97.34%	98.99%	70.70%	99.62%	98.35%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.55	0.51	0.62	0.64	0.76	1.15	0.72	-
P/RPS	0.19	0.19	0.25	0.26	0.32	0.48	0.31	-27.78%
YoY %	0.00%	-24.00%	-3.85%	-18.75%	-33.33%	54.84%	-	-
Horiz. %	61.29%	61.29%	80.65%	83.87%	103.23%	154.84%	100.00%	-
P/EPS	12.68	43.96	51.58	28.02	32.35	58.12	34.40	-48.49%
YoY %	-71.16%	-14.77%	84.08%	-13.38%	-44.34%	68.95%	-	-
Horiz. %	36.86%	127.79%	149.94%	81.45%	94.04%	168.95%	100.00%	-
EY	7.89	2.27	1.94	3.57	3.09	1.72	2.91	94.08%
YoY %	247.58%	17.01%	-45.66%	15.53%	79.65%	-40.89%	-	-
Horiz. %	271.13%	78.01%	66.67%	122.68%	106.19%	59.11%	100.00%	-
DY	2.73	5.88	4.84	4.69	3.95	1.30	2.08	19.81%
YoY %	-53.57%	21.49%	3.20%	18.73%	203.85%	-37.50%	-	-
Horiz. %	131.25%	282.69%	232.69%	225.48%	189.90%	62.50%	100.00%	-
P/NAPS	0.38	0.37	0.44	0.64	0.54	0.82	0.51	-17.76%
YoY %	2.70%	-15.91%	-31.25%	18.52%	-34.15%	60.78%	-	-
Horiz. %	74.51%	72.55%	86.27%	125.49%	105.88%	160.78%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	24/11/08	25/08/08	26/05/08	25/02/08	26/11/07	27/08/07	28/05/07	-
Price	0.32	0.50	0.58	0.76	0.62	0.98	0.68	-
P/RPS	0.11	0.19	0.23	0.30	0.26	0.41	0.30	-48.67%
YoY %	-42.11%	-17.39%	-23.33%	15.38%	-36.59%	36.67%	-	-
Horiz. %	36.67%	63.33%	76.67%	100.00%	86.67%	136.67%	100.00%	-
P/EPS	7.38	43.10	48.25	33.28	26.39	49.53	32.49	-62.67%
YoY %	-82.88%	-10.67%	44.98%	26.11%	-46.72%	52.45%	-	-
Horiz. %	22.71%	132.66%	148.51%	102.43%	81.22%	152.45%	100.00%	-
EY	13.55	2.32	2.07	3.01	3.79	2.02	3.08	167.76%
YoY %	484.05%	12.08%	-31.23%	-20.58%	87.62%	-34.42%	-	-
Horiz. %	439.94%	75.32%	67.21%	97.73%	123.05%	65.58%	100.00%	-
DY	4.69	6.00	5.17	3.95	4.84	1.53	2.21	64.91%
YoY %	-21.83%	16.05%	30.89%	-18.39%	216.34%	-30.77%	-	-
Horiz. %	212.22%	271.49%	233.94%	178.73%	219.00%	69.23%	100.00%	-
P/NAPS	0.22	0.36	0.41	0.76	0.44	0.70	0.48	-40.46%
YoY %	-38.89%	-12.20%	-46.05%	72.73%	-37.14%	45.83%	-	-
Horiz. %	45.83%	75.00%	85.42%	158.33%	91.67%	145.83%	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