[LIIHEN] QoQ TTM 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
TTM Result
Revenue	351,693	331,074	312,459	284,559	261,784	251,478	249,275	25.71%
YoY %	6.23%	5.96%	9.80%	8.70%	4.10%	0.88%	-	-
Horiz. %	141.09%	132.81%	125.35%	114.15%	105.02%	100.88%	100.00%	-
PBT	31,862	24,511	18,042	14,667	8,576	10,320	16,368	55.71%
YoY %	29.99%	35.86%	23.01%	71.02%	-16.90%	-36.95%	-	-
Horiz. %	194.66%	149.75%	110.23%	89.61%	52.39%	63.05%	100.00%	-
Tax	-7,316	-6,168	-4,267	-3,529	-2,681	-2,435	-4,158	45.59%
YoY %	-18.61%	-44.55%	-20.91%	-31.63%	-10.10%	41.44%	-	-
Horiz. %	175.95%	148.34%	102.62%	84.87%	64.48%	58.56%	100.00%	-
NP	24,546	18,343	13,775	11,138	5,895	7,885	12,210	59.08%
YoY %	33.82%	33.16%	23.68%	88.94%	-25.24%	-35.42%	-	-
Horiz. %	201.03%	150.23%	112.82%	91.22%	48.28%	64.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,546	18,343	13,775	11,138	5,895	7,885	12,210	59.08%
YoY %	33.82%	33.16%	23.68%	88.94%	-25.24%	-35.42%	-	-
Horiz. %	201.03%	150.23%	112.82%	91.22%	48.28%	64.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.96%	25.16%	23.65%	24.06%	31.26%	23.59%	25.40%	-
YoY %	-8.74%	6.38%	-1.70%	-23.03%	32.51%	-7.13%	-	-
Horiz. %	90.39%	99.06%	93.11%	94.72%	123.07%	92.87%	100.00%	-
Total Cost	327,147	312,731	298,684	273,421	255,889	243,593	237,065	23.87%
YoY %	4.61%	4.70%	9.24%	6.85%	5.05%	2.75%	-	-
Horiz. %	138.00%	131.92%	125.99%	115.34%	107.94%	102.75%	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	7,199	5,398	4,200	3,898	3,597	4,196	5,395	21.14%
YoY %	33.36%	28.52%	7.75%	8.37%	-14.28%	-22.22%	-	-
Horiz. %	133.44%	100.06%	77.85%	72.25%	66.67%	77.78%	100.00%	-
Div Payout %	29.33%	29.43%	30.49%	35.00%	61.02%	53.22%	44.19%	-
YoY %	-0.34%	-3.48%	-12.89%	-42.64%	14.66%	20.43%	-	-
Horiz. %	66.37%	66.60%	69.00%	79.20%	138.09%	120.43%	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	6.98%	5.54%	4.41%	3.91%	2.25%	3.14%	4.90%	-
YoY %	25.99%	25.62%	12.79%	73.78%	-28.34%	-35.92%	-	-
Horiz. %	142.45%	113.06%	90.00%	79.80%	45.92%	64.08%	100.00%	-
ROE	18.22%	14.26%	10.99%	9.26%	5.11%	6.89%	10.62%	-
YoY %	27.77%	29.75%	18.68%	81.21%	-25.83%	-35.12%	-	-
Horiz. %	171.56%	134.27%	103.48%	87.19%	48.12%	64.88%	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	586.16	552.05	520.54	474.44	436.58	418.68	415.86	25.63%
YoY %	6.18%	6.05%	9.72%	8.67%	4.28%	0.68%	-	-
Horiz. %	140.95%	132.75%	125.17%	114.09%	104.98%	100.68%	100.00%	-
EPS	40.91	30.59	22.95	18.57	9.83	13.13	20.37	58.97%
YoY %	33.74%	33.29%	23.59%	88.91%	-25.13%	-35.54%	-	-
Horiz. %	200.83%	150.17%	112.67%	91.16%	48.26%	64.46%	100.00%	-
DPS	12.00	9.00	7.00	6.50	6.00	7.00	9.00	21.07%
YoY %	33.33%	28.57%	7.69%	8.33%	-14.29%	-22.22%	-	-
Horiz. %	133.33%	100.00%	77.78%	72.22%	66.67%	77.78%	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	65.13	61.31	57.86	52.70	48.48	46.57	46.16	25.72%
YoY %	6.23%	5.96%	9.79%	8.70%	4.10%	0.89%	-	-
Horiz. %	141.10%	132.82%	125.35%	114.17%	105.03%	100.89%	100.00%	-
EPS	4.55	3.40	2.55	2.06	1.09	1.46	2.26	59.23%
YoY %	33.82%	33.33%	23.79%	88.99%	-25.34%	-35.40%	-	-
Horiz. %	201.33%	150.44%	112.83%	91.15%	48.23%	64.60%	100.00%	-
DPS	1.33	1.00	0.78	0.72	0.67	0.78	1.00	20.87%
YoY %	33.00%	28.21%	8.33%	7.46%	-14.10%	-22.00%	-	-
Horiz. %	133.00%	100.00%	78.00%	72.00%	67.00%	78.00%	100.00%	-
NAPS	0.2495	0.2382	0.232	0.2228	0.2135	0.2119	0.2129	11.12%
YoY %	4.74%	2.67%	4.13%	4.36%	0.76%	-0.47%	-	-
Horiz. %	117.19%	111.88%	108.97%	104.65%	100.28%	99.53%	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	0.19	0.19	0.19	0.17	0.16	0.24	0.28	-22.72%
YoY %	0.00%	0.00%	11.76%	6.25%	-33.33%	-14.29%	-	-
Horiz. %	67.86%	67.86%	67.86%	60.71%	57.14%	85.71%	100.00%	-
P/EPS	2.76	3.37	4.23	4.47	7.32	7.77	5.65	-37.89%
YoY %	-18.10%	-20.33%	-5.37%	-38.93%	-5.79%	37.52%	-	-
Horiz. %	48.85%	59.65%	74.87%	79.12%	129.56%	137.52%	100.00%	-
EY	36.20	29.70	23.66	22.37	13.65	12.87	17.71	60.85%
YoY %	21.89%	25.53%	5.77%	63.88%	6.06%	-27.33%	-	-
Horiz. %	204.40%	167.70%	133.60%	126.31%	77.08%	72.67%	100.00%	-
DY	10.62	8.74	7.22	7.83	8.33	6.86	7.83	22.46%
YoY %	21.51%	21.05%	-7.79%	-6.00%	21.43%	-12.39%	-	-
Horiz. %	135.63%	111.62%	92.21%	100.00%	106.39%	87.61%	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	0.22	0.24	0.19	0.18	0.19	0.19	0.28	-14.81%
YoY %	-8.33%	26.32%	5.56%	-5.26%	0.00%	-32.14%	-	-
Horiz. %	78.57%	85.71%	67.86%	64.29%	67.86%	67.86%	100.00%	-
P/EPS	3.13	4.25	4.36	4.58	8.54	6.17	5.65	-32.47%
YoY %	-26.35%	-2.52%	-4.80%	-46.37%	38.41%	9.20%	-	-
Horiz. %	55.40%	75.22%	77.17%	81.06%	151.15%	109.20%	100.00%	-
EY	31.96	23.53	22.95	21.85	11.70	16.21	17.71	48.06%
YoY %	35.83%	2.53%	5.03%	86.75%	-27.82%	-8.47%	-	-
Horiz. %	180.46%	132.86%	129.59%	123.38%	66.06%	91.53%	100.00%	-
DY	9.38	6.92	7.00	7.65	7.14	8.64	7.83	12.75%
YoY %	35.55%	-1.14%	-8.50%	7.14%	-17.36%	10.34%	-	-
Horiz. %	119.80%	88.38%	89.40%	97.70%	91.19%	110.34%	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