[LIIHEN] QoQ TTM Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	150,289	142,959	142,351	138,839	137,531	132,678	124,790	13.15%
YoY %	5.13%	0.43%	2.53%	0.95%	3.66%	6.32%	-	-
Horiz. %	120.43%	114.56%	114.07%	111.26%	110.21%	106.32%	100.00%	-
PBT	1,242	1,294	980	1,522	1,581	2,715	2,817	-41.98%
YoY %	-4.02%	32.04%	-35.61%	-3.73%	-41.77%	-3.62%	-	-
Horiz. %	44.09%	45.94%	34.79%	54.03%	56.12%	96.38%	100.00%	-
Tax	133	121	204	-258	-737	-1,151	-964	-
YoY %	9.92%	-40.69%	179.07%	64.99%	35.97%	-19.40%	-	-
Horiz. %	-13.80%	-12.55%	-21.16%	26.76%	76.45%	119.40%	100.00%	-
NP	1,375	1,415	1,184	1,264	844	1,564	1,853	-17.99%
YoY %	-2.83%	19.51%	-6.33%	49.76%	-46.04%	-15.60%	-	-
Horiz. %	74.20%	76.36%	63.90%	68.21%	45.55%	84.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,375	1,415	1,184	1,264	844	1,564	1,853	-17.99%
YoY %	-2.83%	19.51%	-6.33%	49.76%	-46.04%	-15.60%	-	-
Horiz. %	74.20%	76.36%	63.90%	68.21%	45.55%	84.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-10.71%	-9.35%	-20.82%	16.95%	46.62%	42.39%	34.22%	-
YoY %	-14.55%	55.09%	-222.83%	-63.64%	9.98%	23.87%	-	-
Horiz. %	-31.30%	-27.32%	-60.84%	49.53%	136.24%	123.87%	100.00%	-
Total Cost	148,914	141,544	141,167	137,575	136,687	131,114	122,937	13.59%
YoY %	5.21%	0.27%	2.61%	0.65%	4.25%	6.65%	-	-
Horiz. %	121.13%	115.14%	114.83%	111.91%	111.18%	106.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	60,202	84,856	83,774	85,152	60,142	84,323	83,585	-19.60%
YoY %	-29.05%	1.29%	-1.62%	41.58%	-28.68%	0.88%	-	-
Horiz. %	72.02%	101.52%	100.23%	101.87%	71.95%	100.88%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	1,800	1,800	897	901	901	2,099	3,299	-33.15%
YoY %	0.00%	100.67%	-0.44%	0.00%	-57.07%	-36.37%	-	-
Horiz. %	54.56%	54.56%	27.19%	27.31%	27.31%	63.63%	100.00%	-
Div Payout %	130.98%	127.28%	75.81%	71.36%	106.87%	134.25%	178.07%	-
YoY %	2.91%	67.89%	6.24%	-33.23%	-20.39%	-24.61%	-	-
Horiz. %	73.56%	71.48%	42.57%	40.07%	60.02%	75.39%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	60,202	84,856	83,774	85,152	60,142	84,323	83,585	-19.60%
YoY %	-29.05%	1.29%	-1.62%	41.58%	-28.68%	0.88%	-	-
Horiz. %	72.02%	101.52%	100.23%	101.87%	71.95%	100.88%	100.00%	-
NOSH	60,202	60,224	59,838	60,392	60,142	59,803	60,133	0.07%
YoY %	-0.04%	0.65%	-0.92%	0.42%	0.57%	-0.55%	-	-
Horiz. %	100.11%	100.15%	99.51%	100.43%	100.01%	99.45%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	0.91%	0.99%	0.83%	0.91%	0.61%	1.18%	1.48%	-
YoY %	-8.08%	19.28%	-8.79%	49.18%	-48.31%	-20.27%	-	-
Horiz. %	61.49%	66.89%	56.08%	61.49%	41.22%	79.73%	100.00%	-
ROE	2.28%	1.67%	1.41%	1.48%	1.40%	1.85%	2.22%	-
YoY %	36.53%	18.44%	-4.73%	5.71%	-24.32%	-16.67%	-	-
Horiz. %	102.70%	75.23%	63.51%	66.67%	63.06%	83.33%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	249.64	237.38	237.89	229.90	228.67	221.86	207.52	13.07%
YoY %	5.16%	-0.21%	3.48%	0.54%	3.07%	6.91%	-	-
Horiz. %	120.30%	114.39%	114.63%	110.78%	110.19%	106.91%	100.00%	-
EPS	2.28	2.35	1.98	2.09	1.40	2.62	3.08	-18.12%
YoY %	-2.98%	18.69%	-5.26%	49.29%	-46.56%	-14.94%	-	-
Horiz. %	74.03%	76.30%	64.29%	67.86%	45.45%	85.06%	100.00%	-
DPS	3.00	3.00	1.50	1.50	1.50	3.50	5.50	-33.16%
YoY %	0.00%	100.00%	0.00%	0.00%	-57.14%	-36.36%	-	-
Horiz. %	54.55%	54.55%	27.27%	27.27%	27.27%	63.64%	100.00%	-
NAPS	1.00	1.409	1.40	1.41	1.00	1.41	1.39	-19.66%
YoY %	-29.03%	0.64%	-0.71%	41.00%	-29.08%	1.44%	-	-
Horiz. %	71.94%	101.37%	100.72%	101.44%	71.94%	101.44%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 60,392
RPS	27.83	26.47	26.36	25.71	25.47	24.57	23.11	13.15%
YoY %	5.14%	0.42%	2.53%	0.94%	3.66%	6.32%	-	-
Horiz. %	120.42%	114.54%	114.06%	111.25%	110.21%	106.32%	100.00%	-
EPS	0.25	0.26	0.22	0.23	0.16	0.29	0.34	-18.48%
YoY %	-3.85%	18.18%	-4.35%	43.75%	-44.83%	-14.71%	-	-
Horiz. %	73.53%	76.47%	64.71%	67.65%	47.06%	85.29%	100.00%	-
DPS	0.33	0.33	0.17	0.17	0.17	0.39	0.61	-33.53%
YoY %	0.00%	94.12%	0.00%	0.00%	-56.41%	-36.07%	-	-
Horiz. %	54.10%	54.10%	27.87%	27.87%	27.87%	63.93%	100.00%	-
NAPS	0.1115	0.1571	0.1551	0.1577	0.1114	0.1562	0.1548	-19.59%
YoY %	-29.03%	1.29%	-1.65%	41.56%	-28.68%	0.90%	-	-
Horiz. %	72.03%	101.49%	100.19%	101.87%	71.96%	100.90%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	0.64	0.76	1.15	0.72	0.58	0.56	0.64	-
P/RPS	0.26	0.32	0.48	0.31	0.25	0.25	0.31	-11.03%
YoY %	-18.75%	-33.33%	54.84%	24.00%	0.00%	-19.35%	-	-
Horiz. %	83.87%	103.23%	154.84%	100.00%	80.65%	80.65%	100.00%	-
P/EPS	28.02	32.35	58.12	34.40	41.33	21.41	20.77	22.02%
YoY %	-13.38%	-44.34%	68.95%	-16.77%	93.04%	3.08%	-	-
Horiz. %	134.91%	155.75%	279.83%	165.62%	198.99%	103.08%	100.00%	-
EY	3.57	3.09	1.72	2.91	2.42	4.67	4.81	-17.98%
YoY %	15.53%	79.65%	-40.89%	20.25%	-48.18%	-2.91%	-	-
Horiz. %	74.22%	64.24%	35.76%	60.50%	50.31%	97.09%	100.00%	-
DY	4.69	3.95	1.30	2.08	2.59	6.25	8.59	-33.12%
YoY %	18.73%	203.85%	-37.50%	-19.69%	-58.56%	-27.24%	-	-
Horiz. %	54.60%	45.98%	15.13%	24.21%	30.15%	72.76%	100.00%	-
P/NAPS	0.64	0.54	0.82	0.51	0.58	0.40	0.46	24.55%
YoY %	18.52%	-34.15%	60.78%	-12.07%	45.00%	-13.04%	-	-
Horiz. %	139.13%	117.39%	178.26%	110.87%	126.09%	86.96%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	25/02/08	26/11/07	27/08/07	28/05/07	26/02/07	27/11/06	28/08/06	-
Price	0.76	0.62	0.98	0.68	0.66	0.59	0.57	-
P/RPS	0.30	0.26	0.41	0.30	0.29	0.27	0.27	7.25%
YoY %	15.38%	-36.59%	36.67%	3.45%	7.41%	0.00%	-	-
Horiz. %	111.11%	96.30%	151.85%	111.11%	107.41%	100.00%	100.00%	-
P/EPS	33.28	26.39	49.53	32.49	47.03	22.56	18.50	47.75%
YoY %	26.11%	-46.72%	52.45%	-30.92%	108.47%	21.95%	-	-
Horiz. %	179.89%	142.65%	267.73%	175.62%	254.22%	121.95%	100.00%	-
EY	3.01	3.79	2.02	3.08	2.13	4.43	5.41	-32.28%
YoY %	-20.58%	87.62%	-34.42%	44.60%	-51.92%	-18.11%	-	-
Horiz. %	55.64%	70.06%	37.34%	56.93%	39.37%	81.89%	100.00%	-
DY	3.95	4.84	1.53	2.21	2.27	5.93	9.65	-44.78%
YoY %	-18.39%	216.34%	-30.77%	-2.64%	-61.72%	-38.55%	-	-
Horiz. %	40.93%	50.16%	15.85%	22.90%	23.52%	61.45%	100.00%	-
P/NAPS	0.76	0.44	0.70	0.48	0.66	0.42	0.41	50.72%
YoY %	72.73%	-37.14%	45.83%	-27.27%	57.14%	2.44%	-	-
Horiz. %	185.37%	107.32%	170.73%	117.07%	160.98%	102.44%	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 - 25 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 16:50:00

EMA 5

5 Mins

SELL

2024-06-25 16:40:00

EMA 5

5 Mins

BUY

2024-06-25 16:30:00

OBV

30 Mins

SELL

2024-06-25 12:10:00

ADX

10 Mins

SELL

2024-06-25 12:10:00

EMA 5

5 Mins

SELL

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

659

MPI

MALAYSIAN PACIFIC INDUSTRIES

641

YTLPOWR

YTL POWER INTERNATIONAL BHD

579

DNEX

DAGANG NEXCHANGE BERHAD

578

NOTION

NOTION VTEC BHD

574

GENTING

GENTING BHD

508

HEXCAP

HEXTAR CAPITAL BERHAD

464

PBBANK

PUBLIC BANK BHD

458

Daily Stocks

HSI-CXF

0.12

-0.005

411,949,000

HSI-HUZ

0.195

-0.01

304,844,100

HSI-HU8

0.075

-0.005

192,819,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

136,541,200

HSI-CXV

0.145

0.00

90,810,300

JCY

0.695

-0.08

90,327,000

AHB-WC

0.065

0.00

81,853,700

YGL

0.245

+0.06

76,783,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

KLK

20.98

+0.54

1,425,400

TENAGA

14.00

+0.28

11,022,800

DLADY

36.02

+0.20

11,200

HLFG

17.20

+0.14

477,500

HEIM

23.20

+0.14

147,100

KIMLUN

1.38

+0.10

1,105,500

ALLIANZ

22.12

+0.10

27,700

SGBHD

0.60

+0.10

10,000

HARTA

3.26

+0.09

3,726,100

BURSA

8.84

+0.09

1,093,900

More gainer Stocks

NESTLE

122.50

-0.50

350,100

PETGAS

18.04

-0.30

751,200

NOTION

2.06

-0.26

37,862,400

PETDAG

17.20

-0.26

436,900

SAM

6.16

-0.25

293,200

KESM

7.18

-0.23

88,800

AXIATA-C1B

0.035

-0.225

1,380,000

MPI

38.60

-0.22

172,200

YTLPOWR

4.67

-0.21

30,544,000

ECOWLD-C26

0.01

-0.20

100

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