[LIIHEN] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Annualized Quarter Result
Revenue	526,141	393,266	309,516	356,072	266,560	265,104	218,876	15.73%
YoY %	33.79%	27.06%	-13.07%	33.58%	0.55%	21.12%	-	-
Horiz. %	240.38%	179.68%	141.41%	162.68%	121.79%	121.12%	100.00%	-
PBT	67,000	36,193	25,130	33,849	10,645	30,452	26,060	17.03%
YoY %	85.12%	44.02%	-25.76%	217.98%	-65.04%	16.85%	-	-
Horiz. %	257.10%	138.88%	96.43%	129.89%	40.85%	116.85%	100.00%	-
Tax	-15,177	-8,894	-6,357	-8,554	-3,508	-7,474	-6,052	16.55%
YoY %	-70.64%	-39.91%	25.68%	-143.84%	53.06%	-23.50%	-	-
Horiz. %	250.78%	146.96%	105.04%	141.34%	57.96%	123.50%	100.00%	-
NP	51,822	27,298	18,773	25,294	7,137	22,977	20,008	17.18%
YoY %	89.84%	45.41%	-25.78%	254.41%	-68.94%	14.84%	-	-
Horiz. %	259.01%	136.44%	93.83%	126.42%	35.67%	114.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,822	27,298	18,773	25,294	7,137	22,977	20,008	17.18%
YoY %	89.84%	45.41%	-25.78%	254.41%	-68.94%	14.84%	-	-
Horiz. %	259.01%	136.44%	93.83%	126.42%	35.67%	114.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.65%	24.57%	25.30%	25.27%	32.95%	24.54%	23.22%	-
YoY %	-7.81%	-2.89%	0.12%	-23.31%	34.27%	5.68%	-	-
Horiz. %	97.55%	105.81%	108.96%	108.83%	141.90%	105.68%	100.00%	-
Total Cost	474,318	365,968	290,742	330,777	259,422	242,126	198,868	15.58%
YoY %	29.61%	25.87%	-12.10%	27.51%	7.14%	21.75%	-	-
Horiz. %	238.51%	184.03%	146.20%	166.33%	130.45%	121.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	217,223	157,596	143,675	134,706	115,371	113,742	104,927	12.88%
YoY %	37.84%	9.69%	6.66%	16.76%	1.43%	8.40%	-	-
Horiz. %	207.02%	150.20%	136.93%	128.38%	109.95%	108.40%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	17,592	8,800	6,799	7,200	2,800	8,000	3,599	30.25%
YoY %	99.91%	29.43%	-5.57%	157.14%	-65.00%	122.28%	-	-
Horiz. %	488.80%	244.51%	188.91%	200.06%	77.80%	222.28%	100.00%	-
Div Payout %	33.95%	32.24%	36.22%	28.46%	39.24%	34.82%	17.99%	-
YoY %	5.30%	-10.99%	27.27%	-27.47%	12.69%	93.55%	-	-
Horiz. %	188.72%	179.21%	201.33%	158.20%	218.12%	193.55%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	217,223	157,596	143,675	134,706	115,371	113,742	104,927	12.88%
YoY %	37.84%	9.69%	6.66%	16.76%	1.43%	8.40%	-	-
Horiz. %	207.02%	150.20%	136.93%	128.38%	109.95%	108.40%	100.00%	-
NOSH	60,000	60,000	60,000	60,000	60,011	60,003	59,999	0.00%
YoY %	0.00%	0.00%	0.00%	-0.02%	0.01%	0.01%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.02%	100.01%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	9.85%	6.94%	6.07%	7.10%	2.68%	8.67%	9.14%	-
YoY %	41.93%	14.33%	-14.51%	164.93%	-69.09%	-5.14%	-	-
Horiz. %	107.77%	75.93%	66.41%	77.68%	29.32%	94.86%	100.00%	-
ROE	23.86%	17.32%	13.07%	18.78%	6.19%	20.20%	19.07%	-
YoY %	37.76%	32.52%	-30.40%	203.39%	-69.36%	5.93%	-	-
Horiz. %	125.12%	90.82%	68.54%	98.48%	32.46%	105.93%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	292.30	655.44	515.86	593.45	444.18	441.81	364.79	-3.62%
YoY %	-55.40%	27.06%	-13.07%	33.61%	0.54%	21.11%	-	-
Horiz. %	80.13%	179.68%	141.41%	162.68%	121.76%	121.11%	100.00%	-
EPS	28.79	45.49	31.29	42.16	11.89	38.29	33.35	-2.41%
YoY %	-36.71%	45.38%	-25.78%	254.58%	-68.95%	14.81%	-	-
Horiz. %	86.33%	136.40%	93.82%	126.42%	35.65%	114.81%	100.00%	-
DPS	9.77	14.67	11.33	12.00	4.67	13.33	6.00	8.46%
YoY %	-33.40%	29.48%	-5.58%	156.96%	-64.97%	122.17%	-	-
Horiz. %	162.83%	244.50%	188.83%	200.00%	77.83%	222.17%	100.00%	-
NAPS	1.2068	2.6266	2.3946	2.2451	1.9225	1.8956	1.7488	-5.99%
YoY %	-54.05%	9.69%	6.66%	16.78%	1.42%	8.39%	-	-
Horiz. %	69.01%	150.19%	136.93%	128.38%	109.93%	108.39%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 60,000
RPS	97.43	72.83	57.32	65.94	49.36	49.09	40.53	15.73%
YoY %	33.78%	27.06%	-13.07%	33.59%	0.55%	21.12%	-	-
Horiz. %	240.39%	179.69%	141.43%	162.69%	121.79%	121.12%	100.00%	-
EPS	9.60	5.06	3.48	4.68	1.32	4.26	3.71	17.16%
YoY %	89.72%	45.40%	-25.64%	254.55%	-69.01%	14.82%	-	-
Horiz. %	258.76%	136.39%	93.80%	126.15%	35.58%	114.82%	100.00%	-
DPS	3.26	1.63	1.26	1.33	0.52	1.48	0.67	30.15%
YoY %	100.00%	29.37%	-5.26%	155.77%	-64.86%	120.90%	-	-
Horiz. %	486.57%	243.28%	188.06%	198.51%	77.61%	220.90%	100.00%	-
NAPS	0.4023	0.2918	0.2661	0.2495	0.2137	0.2106	0.1943	12.89%
YoY %	37.87%	9.66%	6.65%	16.75%	1.47%	8.39%	-	-
Horiz. %	207.05%	150.18%	136.95%	128.41%	109.98%	108.39%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	7.15	2.55	1.45	1.13	0.72	1.13	0.81	-
P/RPS	2.45	0.39	0.28	0.19	0.16	0.26	0.22	49.40%
YoY %	528.21%	39.29%	47.37%	18.75%	-38.46%	18.18%	-	-
Horiz. %	1,113.64%	177.27%	127.27%	86.36%	72.73%	118.18%	100.00%	-
P/EPS	24.83	5.60	4.63	2.68	6.05	2.95	2.43	47.28%
YoY %	343.39%	20.95%	72.76%	-55.70%	105.08%	21.40%	-	-
Horiz. %	1,021.81%	230.45%	190.53%	110.29%	248.97%	121.40%	100.00%	-
EY	4.03	17.84	21.58	37.31	16.52	33.89	41.17	-32.10%
YoY %	-77.41%	-17.33%	-42.16%	125.85%	-51.25%	-17.68%	-	-
Horiz. %	9.79%	43.33%	52.42%	90.62%	40.13%	82.32%	100.00%	-
DY	1.37	5.75	7.82	10.62	6.48	11.80	7.41	-24.51%
YoY %	-76.17%	-26.47%	-26.37%	63.89%	-45.08%	59.24%	-	-
Horiz. %	18.49%	77.60%	105.53%	143.32%	87.45%	159.24%	100.00%	-
P/NAPS	5.92	0.97	0.61	0.50	0.37	0.60	0.46	53.05%
YoY %	510.31%	59.02%	22.00%	35.14%	-38.33%	30.43%	-	-
Horiz. %	1,286.96%	210.87%	132.61%	108.70%	80.43%	130.43%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	20/11/15	21/11/14	26/11/13	26/11/12	23/11/11	24/11/10	23/11/09	-
Price	2.87	2.87	1.68	1.28	0.84	1.22	0.92	-
P/RPS	0.98	0.44	0.33	0.22	0.19	0.28	0.25	25.55%
YoY %	122.73%	33.33%	50.00%	15.79%	-32.14%	12.00%	-	-
Horiz. %	392.00%	176.00%	132.00%	88.00%	76.00%	112.00%	100.00%	-
P/EPS	9.97	6.31	5.37	3.04	7.06	3.19	2.76	23.85%
YoY %	58.00%	17.50%	76.64%	-56.94%	121.32%	15.58%	-	-
Horiz. %	361.23%	228.62%	194.57%	110.14%	255.80%	115.58%	100.00%	-
EY	10.03	15.85	18.62	32.94	14.16	31.39	36.25	-19.26%
YoY %	-36.72%	-14.88%	-43.47%	132.63%	-54.89%	-13.41%	-	-
Horiz. %	27.67%	43.72%	51.37%	90.87%	39.06%	86.59%	100.00%	-
DY	3.41	5.11	6.75	9.38	5.56	10.93	6.52	-10.23%
YoY %	-33.27%	-24.30%	-28.04%	68.71%	-49.13%	67.64%	-	-
Horiz. %	52.30%	78.37%	103.53%	143.87%	85.28%	167.64%	100.00%	-
P/NAPS	2.38	1.09	0.70	0.57	0.44	0.64	0.53	28.43%
YoY %	118.35%	55.71%	22.81%	29.55%	-31.25%	20.75%	-	-
Horiz. %	449.06%	205.66%	132.08%	107.55%	83.02%	120.75%	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