[LIIHEN] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	500,714	386,408	305,352	351,228	258,198	276,626	214,926	15.13%
YoY %	29.58%	26.55%	-13.06%	36.03%	-6.66%	28.71%	-	-
Horiz. %	232.97%	179.79%	142.07%	163.42%	120.13%	128.71%	100.00%	-
PBT	62,654	39,036	23,800	30,070	9,980	36,190	23,232	17.97%
YoY %	60.50%	64.02%	-20.85%	201.30%	-72.42%	55.78%	-	-
Horiz. %	269.69%	168.03%	102.44%	129.43%	42.96%	155.78%	100.00%	-
Tax	-15,844	-9,622	-6,088	-7,776	-2,498	-8,942	-5,054	20.96%
YoY %	-64.66%	-58.05%	21.71%	-211.29%	72.06%	-76.93%	-	-
Horiz. %	313.49%	190.38%	120.46%	153.86%	49.43%	176.93%	100.00%	-
NP	46,810	29,414	17,712	22,294	7,482	27,248	18,178	17.06%
YoY %	59.14%	66.07%	-20.55%	197.97%	-72.54%	49.90%	-	-
Horiz. %	257.51%	161.81%	97.44%	122.64%	41.16%	149.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,810	29,414	17,712	22,294	7,482	27,248	18,178	17.06%
YoY %	59.14%	66.07%	-20.55%	197.97%	-72.54%	49.90%	-	-
Horiz. %	257.51%	161.81%	97.44%	122.64%	41.16%	149.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.29%	24.65%	25.58%	25.86%	25.03%	24.71%	21.75%	-
YoY %	2.60%	-3.64%	-1.08%	3.32%	1.30%	13.61%	-	-
Horiz. %	116.28%	113.33%	117.61%	118.90%	115.08%	113.61%	100.00%	-
Total Cost	453,904	356,994	287,640	328,934	250,716	249,378	196,748	14.94%
YoY %	27.15%	24.11%	-12.55%	31.20%	0.54%	26.75%	-	-
Horiz. %	230.70%	181.45%	146.20%	167.19%	127.43%	126.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	205,956	153,930	139,349	128,670	114,238	113,407	96,511	13.45%
YoY %	33.80%	10.46%	8.30%	12.63%	0.73%	17.51%	-	-
Horiz. %	213.40%	159.49%	144.39%	133.32%	118.37%	117.51%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	15,600	9,000	6,600	5,999	2,997	6,599	4,799	21.69%
YoY %	73.33%	36.36%	10.02%	100.17%	-54.58%	37.51%	-	-
Horiz. %	325.07%	187.54%	137.53%	125.01%	62.45%	137.51%	100.00%	-
Div Payout %	33.33%	30.60%	37.26%	26.91%	40.06%	24.22%	26.40%	-
YoY %	8.92%	-17.87%	38.46%	-32.83%	65.40%	-8.26%	-	-
Horiz. %	126.25%	115.91%	141.14%	101.93%	151.74%	91.74%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	205,956	153,930	139,349	128,670	114,238	113,407	96,511	13.45%
YoY %	33.80%	10.46%	8.30%	12.63%	0.73%	17.51%	-	-
Horiz. %	213.40%	159.49%	144.39%	133.32%	118.37%	117.51%	100.00%	-
NOSH	60,000	60,000	60,000	59,994	59,951	59,991	59,993	0.00%
YoY %	0.00%	0.00%	0.01%	0.07%	-0.07%	-0.00%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.00%	99.93%	100.00%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	9.35%	7.61%	5.80%	6.35%	2.90%	9.85%	8.46%	-
YoY %	22.86%	31.21%	-8.66%	118.97%	-70.56%	16.43%	-	-
Horiz. %	110.52%	89.95%	68.56%	75.06%	34.28%	116.43%	100.00%	-
ROE	22.73%	19.11%	12.71%	17.33%	6.55%	24.03%	18.84%	-
YoY %	18.94%	50.35%	-26.66%	164.58%	-72.74%	27.55%	-	-
Horiz. %	120.65%	101.43%	67.46%	91.99%	34.77%	127.55%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	834.52	644.01	508.92	585.43	430.68	461.11	358.25	15.12%
YoY %	29.58%	26.54%	-13.07%	35.93%	-6.60%	28.71%	-	-
Horiz. %	232.94%	179.77%	142.06%	163.41%	120.22%	128.71%	100.00%	-
EPS	78.02	49.02	29.52	37.16	12.48	45.42	30.30	17.06%
YoY %	59.16%	66.06%	-20.56%	197.76%	-72.52%	49.90%	-	-
Horiz. %	257.49%	161.78%	97.43%	122.64%	41.19%	149.90%	100.00%	-
DPS	26.00	15.00	11.00	10.00	5.00	11.00	8.00	21.69%
YoY %	73.33%	36.36%	10.00%	100.00%	-54.55%	37.50%	-	-
Horiz. %	325.00%	187.50%	137.50%	125.00%	62.50%	137.50%	100.00%	-
NAPS	3.4326	2.5655	2.3225	2.1447	1.9055	1.8904	1.6087	13.45%
YoY %	33.80%	10.46%	8.29%	12.55%	0.80%	17.51%	-	-
Horiz. %	213.38%	159.48%	144.37%	133.32%	118.45%	117.51%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 59,972
RPS	92.72	71.56	56.55	65.04	47.81	51.23	39.80	15.12%
YoY %	29.57%	26.54%	-13.05%	36.04%	-6.68%	28.72%	-	-
Horiz. %	232.96%	179.80%	142.09%	163.42%	120.13%	128.72%	100.00%	-
EPS	8.67	5.45	3.28	4.13	1.39	5.05	3.37	17.04%
YoY %	59.08%	66.16%	-20.58%	197.12%	-72.48%	49.85%	-	-
Horiz. %	257.27%	161.72%	97.33%	122.55%	41.25%	149.85%	100.00%	-
DPS	2.89	1.67	1.22	1.11	0.56	1.22	0.89	21.67%
YoY %	73.05%	36.89%	9.91%	98.21%	-54.10%	37.08%	-	-
Horiz. %	324.72%	187.64%	137.08%	124.72%	62.92%	137.08%	100.00%	-
NAPS	0.3814	0.2851	0.2581	0.2383	0.2116	0.21	0.1787	13.46%
YoY %	33.78%	10.46%	8.31%	12.62%	0.76%	17.52%	-	-
Horiz. %	213.43%	159.54%	144.43%	133.35%	118.41%	117.52%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	4.73	2.49	1.61	1.03	1.02	1.21	0.55	-
P/RPS	0.57	0.39	0.32	0.18	0.24	0.26	0.15	24.90%
YoY %	46.15%	21.88%	77.78%	-25.00%	-7.69%	73.33%	-	-
Horiz. %	380.00%	260.00%	213.33%	120.00%	160.00%	173.33%	100.00%	-
P/EPS	6.06	5.08	5.45	2.77	8.17	2.66	1.82	22.18%
YoY %	19.29%	-6.79%	96.75%	-66.10%	207.14%	46.15%	-	-
Horiz. %	332.97%	279.12%	299.45%	152.20%	448.90%	146.15%	100.00%	-
EY	16.49	19.69	18.34	36.08	12.24	37.54	55.09	-18.20%
YoY %	-16.25%	7.36%	-49.17%	194.77%	-67.39%	-31.86%	-	-
Horiz. %	29.93%	35.74%	33.29%	65.49%	22.22%	68.14%	100.00%	-
DY	5.50	6.02	6.83	9.71	4.90	9.09	14.55	-14.96%
YoY %	-8.64%	-11.86%	-29.66%	98.16%	-46.09%	-37.53%	-	-
Horiz. %	37.80%	41.37%	46.94%	66.74%	33.68%	62.47%	100.00%	-
P/NAPS	1.38	0.97	0.69	0.48	0.54	0.64	0.34	26.28%
YoY %	42.27%	40.58%	43.75%	-11.11%	-15.62%	88.24%	-	-
Horiz. %	405.88%	285.29%	202.94%	141.18%	158.82%	188.24%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/15	25/08/14	23/08/13	27/08/12	18/08/11	23/08/10	21/08/09	-
Price	5.75	2.64	1.87	1.30	0.81	1.39	0.59	-
P/RPS	0.69	0.41	0.37	0.22	0.19	0.30	0.16	27.56%
YoY %	68.29%	10.81%	68.18%	15.79%	-36.67%	87.50%	-	-
Horiz. %	431.25%	256.25%	231.25%	137.50%	118.75%	187.50%	100.00%	-
P/EPS	7.37	5.39	6.33	3.50	6.49	3.06	1.95	24.79%
YoY %	36.73%	-14.85%	80.86%	-46.07%	112.09%	56.92%	-	-
Horiz. %	377.95%	276.41%	324.62%	179.49%	332.82%	156.92%	100.00%	-
EY	13.57	18.57	15.79	28.58	15.41	32.68	51.36	-19.88%
YoY %	-26.93%	17.61%	-44.75%	85.46%	-52.85%	-36.37%	-	-
Horiz. %	26.42%	36.16%	30.74%	55.65%	30.00%	63.63%	100.00%	-
DY	4.52	5.68	5.88	7.69	6.17	7.91	13.56	-16.72%
YoY %	-20.42%	-3.40%	-23.54%	24.64%	-22.00%	-41.67%	-	-
Horiz. %	33.33%	41.89%	43.36%	56.71%	45.50%	58.33%	100.00%	-
P/NAPS	1.68	1.03	0.81	0.61	0.43	0.74	0.37	28.66%
YoY %	63.11%	27.16%	32.79%	41.86%	-41.89%	100.00%	-	-
Horiz. %	454.05%	278.38%	218.92%	164.86%	116.22%	200.00%	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 - 21 May 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

414

PTRANS

PERAK TRANSIT BERHAD

380

HLIND

HONG LEONG INDUSTRIES BHD

367

DNEX

DAGANG NEXCHANGE BERHAD

311

MAYBANK

MALAYAN BANKING BHD

283

PBBANK

PUBLIC BANK BHD

279

NOTION

NOTION VTEC BHD

277

TOPGLOV

TOP GLOVE CORPORATION BHD

257

YTLPOWR

YTL POWER INTERNATIONAL BHD

225

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

YNHPROP

0.475

+0.025

65,597,900

HSI-CT2

0.08

-0.04

62,312,900

TOPGLOV

1.19

0.00

61,302,400

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

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