[LIIHEN] QoQ TTM Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	173,180	176,116	157,585	150,485	150,289	142,959	142,351	13.89%
YoY %	-1.67%	11.76%	4.72%	0.13%	5.13%	0.43%	-	-
Horiz. %	121.66%	123.72%	110.70%	105.71%	105.58%	100.43%	100.00%	-
PBT	6,247	2,595	414	674	1,242	1,294	980	241.86%
YoY %	140.73%	526.81%	-38.58%	-45.73%	-4.02%	32.04%	-	-
Horiz. %	637.45%	264.80%	42.24%	68.78%	126.73%	132.04%	100.00%	-
Tax	-785	4	276	48	133	121	204	-
YoY %	-19,725.00%	-98.55%	475.00%	-63.91%	9.92%	-40.69%	-	-
Horiz. %	-384.80%	1.96%	135.29%	23.53%	65.20%	59.31%	100.00%	-
NP	5,462	2,599	690	722	1,375	1,415	1,184	175.83%
YoY %	110.16%	276.67%	-4.43%	-47.49%	-2.83%	19.51%	-	-
Horiz. %	461.32%	219.51%	58.28%	60.98%	116.13%	119.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,462	2,599	690	722	1,375	1,415	1,184	175.83%
YoY %	110.16%	276.67%	-4.43%	-47.49%	-2.83%	19.51%	-	-
Horiz. %	461.32%	219.51%	58.28%	60.98%	116.13%	119.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.57%	-0.15%	-66.67%	-7.12%	-10.71%	-9.35%	-20.82%	-
YoY %	8,480.00%	99.78%	-836.38%	33.52%	-14.55%	55.09%	-	-
Horiz. %	-60.37%	0.72%	320.22%	34.20%	51.44%	44.91%	100.00%	-
Total Cost	167,718	173,517	156,895	149,763	148,914	141,544	141,167	12.11%
YoY %	-3.34%	10.59%	4.76%	0.57%	5.21%	0.27%	-	-
Horiz. %	118.81%	122.92%	111.14%	106.09%	105.49%	100.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	59,948	85,994	82,894	84,279	60,202	84,856	83,774	-19.91%
YoY %	-30.29%	3.74%	-1.64%	39.99%	-29.05%	1.29%	-	-
Horiz. %	71.56%	102.65%	98.95%	100.60%	71.86%	101.29%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	892	892	1,795	1,800	1,800	1,800	897	-0.37%
YoY %	0.00%	-50.31%	-0.28%	0.00%	0.00%	100.67%	-	-
Horiz. %	99.44%	99.44%	200.11%	200.67%	200.67%	200.67%	100.00%	-
Div Payout %	16.33%	34.32%	260.21%	249.44%	130.98%	127.28%	75.81%	-
YoY %	-52.42%	-86.81%	4.32%	90.44%	2.91%	67.89%	-	-
Horiz. %	21.54%	45.27%	343.24%	329.03%	172.77%	167.89%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	59,948	85,994	82,894	84,279	60,202	84,856	83,774	-19.91%
YoY %	-30.29%	3.74%	-1.64%	39.99%	-29.05%	1.29%	-	-
Horiz. %	71.56%	102.65%	98.95%	100.60%	71.86%	101.29%	100.00%	-
NOSH	59,948	59,926	59,473	60,062	60,202	60,224	59,838	0.12%
YoY %	0.04%	0.76%	-0.98%	-0.23%	-0.04%	0.65%	-	-
Horiz. %	100.18%	100.15%	99.39%	100.37%	100.61%	100.65%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	3.15%	1.48%	0.44%	0.48%	0.91%	0.99%	0.83%	-
YoY %	112.84%	236.36%	-8.33%	-47.25%	-8.08%	19.28%	-	-
Horiz. %	379.52%	178.31%	53.01%	57.83%	109.64%	119.28%	100.00%	-
ROE	9.11%	3.02%	0.83%	0.86%	2.28%	1.67%	1.41%	-
YoY %	201.66%	263.86%	-3.49%	-62.28%	36.53%	18.44%	-	-
Horiz. %	646.10%	214.18%	58.87%	60.99%	161.70%	118.44%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	288.88	293.89	264.97	250.55	249.64	237.38	237.89	13.75%
YoY %	-1.70%	10.91%	5.76%	0.36%	5.16%	-0.21%	-	-
Horiz. %	121.43%	123.54%	111.38%	105.32%	104.94%	99.79%	100.00%	-
EPS	9.11	4.34	1.16	1.20	2.28	2.35	1.98	175.35%
YoY %	109.91%	274.14%	-3.33%	-47.37%	-2.98%	18.69%	-	-
Horiz. %	460.10%	219.19%	58.59%	60.61%	115.15%	118.69%	100.00%	-
DPS	1.50	1.50	3.00	3.00	3.00	3.00	1.50	0.00%
YoY %	0.00%	-50.00%	0.00%	0.00%	0.00%	100.00%	-	-
Horiz. %	100.00%	100.00%	200.00%	200.00%	200.00%	200.00%	100.00%	-
NAPS	1.00	1.435	1.3938	1.4032	1.00	1.409	1.40	-20.01%
YoY %	-30.31%	2.96%	-0.67%	40.32%	-29.03%	0.64%	-	-
Horiz. %	71.43%	102.50%	99.56%	100.23%	71.43%	100.64%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 60,062
RPS	32.07	32.61	29.18	27.87	27.83	26.47	26.36	13.89%
YoY %	-1.66%	11.75%	4.70%	0.14%	5.14%	0.42%	-	-
Horiz. %	121.66%	123.71%	110.70%	105.73%	105.58%	100.42%	100.00%	-
EPS	1.01	0.48	0.13	0.13	0.25	0.26	0.22	174.95%
YoY %	110.42%	269.23%	0.00%	-48.00%	-3.85%	18.18%	-	-
Horiz. %	459.09%	218.18%	59.09%	59.09%	113.64%	118.18%	100.00%	-
DPS	0.17	0.17	0.33	0.33	0.33	0.33	0.17	0.00%
YoY %	0.00%	-48.48%	0.00%	0.00%	0.00%	94.12%	-	-
Horiz. %	100.00%	100.00%	194.12%	194.12%	194.12%	194.12%	100.00%	-
NAPS	0.111	0.1592	0.1535	0.1561	0.1115	0.1571	0.1551	-19.90%
YoY %	-30.28%	3.71%	-1.67%	40.00%	-29.03%	1.29%	-	-
Horiz. %	71.57%	102.64%	98.97%	100.64%	71.89%	101.29%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.45	0.55	0.51	0.62	0.64	0.76	1.15	-
P/RPS	0.16	0.19	0.19	0.25	0.26	0.32	0.48	-51.76%
YoY %	-15.79%	0.00%	-24.00%	-3.85%	-18.75%	-33.33%	-	-
Horiz. %	33.33%	39.58%	39.58%	52.08%	54.17%	66.67%	100.00%	-
P/EPS	4.94	12.68	43.96	51.58	28.02	32.35	58.12	-80.52%
YoY %	-61.04%	-71.16%	-14.77%	84.08%	-13.38%	-44.34%	-	-
Horiz. %	8.50%	21.82%	75.64%	88.75%	48.21%	55.66%	100.00%	-
EY	20.25	7.89	2.27	1.94	3.57	3.09	1.72	413.67%
YoY %	156.65%	247.58%	17.01%	-45.66%	15.53%	79.65%	-	-
Horiz. %	1,177.33%	458.72%	131.98%	112.79%	207.56%	179.65%	100.00%	-
DY	3.33	2.73	5.88	4.84	4.69	3.95	1.30	86.67%
YoY %	21.98%	-53.57%	21.49%	3.20%	18.73%	203.85%	-	-
Horiz. %	256.15%	210.00%	452.31%	372.31%	360.77%	303.85%	100.00%	-
P/NAPS	0.45	0.38	0.37	0.44	0.64	0.54	0.82	-32.84%
YoY %	18.42%	2.70%	-15.91%	-31.25%	18.52%	-34.15%	-	-
Horiz. %	54.88%	46.34%	45.12%	53.66%	78.05%	65.85%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	23/02/09	24/11/08	25/08/08	26/05/08	25/02/08	26/11/07	27/08/07	-
Price	0.47	0.32	0.50	0.58	0.76	0.62	0.98	-
P/RPS	0.16	0.11	0.19	0.23	0.30	0.26	0.41	-46.44%
YoY %	45.45%	-42.11%	-17.39%	-23.33%	15.38%	-36.59%	-	-
Horiz. %	39.02%	26.83%	46.34%	56.10%	73.17%	63.41%	100.00%	-
P/EPS	5.16	7.38	43.10	48.25	33.28	26.39	49.53	-77.70%
YoY %	-30.08%	-82.88%	-10.67%	44.98%	26.11%	-46.72%	-	-
Horiz. %	10.42%	14.90%	87.02%	97.42%	67.19%	53.28%	100.00%	-
EY	19.39	13.55	2.32	2.07	3.01	3.79	2.02	348.58%
YoY %	43.10%	484.05%	12.08%	-31.23%	-20.58%	87.62%	-	-
Horiz. %	959.90%	670.79%	114.85%	102.48%	149.01%	187.62%	100.00%	-
DY	3.19	4.69	6.00	5.17	3.95	4.84	1.53	62.84%
YoY %	-31.98%	-21.83%	16.05%	30.89%	-18.39%	216.34%	-	-
Horiz. %	208.50%	306.54%	392.16%	337.91%	258.17%	316.34%	100.00%	-
P/NAPS	0.47	0.22	0.36	0.41	0.76	0.44	0.70	-23.23%
YoY %	113.64%	-38.89%	-12.20%	-46.05%	72.73%	-37.14%	-	-
Horiz. %	67.14%	31.43%	51.43%	58.57%	108.57%	62.86%	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 - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:35:00

EMA 5

5 Mins

BUY

2024-06-26 16:30:00

EMA 5

10 Mins

BUY

2024-06-26 15:40:00

EMA 5

10 Mins

SELL

2024-06-26 15:35:00

EMA 5

5 Mins

SELL

2024-06-26 15:25:00

EMA 5

5 Mins

BUY

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

638

PTRANS

PERAK TRANSIT BERHAD

628

HLIND

HONG LEONG INDUSTRIES BHD

606

DNEX

DAGANG NEXCHANGE BERHAD

598

NOTION

NOTION VTEC BHD

587

MPI

MALAYSIAN PACIFIC INDUSTRIES

571

SNS

SNS NETWORK TECHNOLOGY BERHAD

427

PBBANK

PUBLIC BANK BHD

399

GENTING

GENTING BHD

398

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

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