[LIIHEN] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	152,676	175,614	129,099	138,313	107,463	77,560	70,264	13.79%
YoY %	-13.06%	36.03%	-6.66%	28.71%	38.55%	10.38%	-	-
Horiz. %	217.29%	249.93%	183.73%	196.85%	152.94%	110.38%	100.00%	-
PBT	11,900	15,035	4,990	18,095	11,616	-1,014	-186	-
YoY %	-20.85%	201.30%	-72.42%	55.78%	1,245.56%	-445.16%	-	-
Horiz. %	-6,397.85%	-8,083.33%	-2,682.80%	-9,728.49%	-6,245.16%	545.16%	100.00%	-
Tax	-3,044	-3,888	-1,249	-4,471	-2,527	392	249	-
YoY %	21.71%	-211.29%	72.06%	-76.93%	-744.64%	57.43%	-	-
Horiz. %	-1,222.49%	-1,561.45%	-501.61%	-1,795.58%	-1,014.86%	157.43%	100.00%	-
NP	8,856	11,147	3,741	13,624	9,089	-622	63	127.85%
YoY %	-20.55%	197.97%	-72.54%	49.90%	1,561.25%	-1,087.30%	-	-
Horiz. %	14,057.14%	17,693.65%	5,938.10%	21,625.40%	14,426.98%	-987.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,856	11,147	3,741	13,624	9,089	-622	63	127.85%
YoY %	-20.55%	197.97%	-72.54%	49.90%	1,561.25%	-1,087.30%	-	-
Horiz. %	14,057.14%	17,693.65%	5,938.10%	21,625.40%	14,426.98%	-987.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.58%	25.86%	25.03%	24.71%	21.75%	-	-	-
YoY %	-1.08%	3.32%	1.30%	13.61%	0.00%	-	-	-
Horiz. %	117.61%	118.90%	115.08%	113.61%	100.00%	-	-	-
Total Cost	143,820	164,467	125,358	124,689	98,374	78,182	70,201	12.68%
YoY %	-12.55%	31.20%	0.54%	26.75%	25.83%	11.37%	-	-
Horiz. %	204.87%	234.28%	178.57%	177.62%	140.13%	111.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	139,349	128,670	114,238	113,407	96,511	83,359	80,181	9.63%
YoY %	8.30%	12.63%	0.73%	17.51%	15.78%	3.96%	-	-
Horiz. %	173.79%	160.47%	142.48%	141.44%	120.37%	103.96%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	3,300	2,999	1,498	3,299	2,399	897	859	25.12%
YoY %	10.04%	100.20%	-54.59%	37.52%	167.45%	4.42%	-	-
Horiz. %	384.17%	349.13%	174.39%	384.05%	279.28%	104.42%	100.00%	-
Div Payout %	37.26%	26.91%	40.06%	24.22%	26.40%	0.00%	1,363.63%	-
YoY %	38.46%	-32.83%	65.40%	-8.26%	0.00%	0.00%	-	-
Horiz. %	2.73%	1.97%	2.94%	1.78%	1.94%	0.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	139,349	128,670	114,238	113,407	96,511	83,359	80,181	9.63%
YoY %	8.30%	12.63%	0.73%	17.51%	15.78%	3.96%	-	-
Horiz. %	173.79%	160.47%	142.48%	141.44%	120.37%	103.96%	100.00%	-
NOSH	60,000	59,994	59,951	59,991	59,993	59,807	57,272	0.77%
YoY %	0.01%	0.07%	-0.07%	-0.00%	0.31%	4.43%	-	-
Horiz. %	104.76%	104.75%	104.68%	104.75%	104.75%	104.43%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	5.80%	6.35%	2.90%	9.85%	8.46%	-0.80%	0.09%	-
YoY %	-8.66%	118.97%	-70.56%	16.43%	1,157.50%	-988.89%	-	-
Horiz. %	6,444.44%	7,055.56%	3,222.22%	10,944.44%	9,400.00%	-888.89%	100.00%	-
ROE	6.36%	8.66%	3.27%	12.01%	9.42%	-0.75%	0.08%	-
YoY %	-26.56%	164.83%	-72.77%	27.49%	1,356.00%	-1,037.50%	-	-
Horiz. %	7,950.00%	10,825.00%	4,087.50%	15,012.50%	11,775.00%	-937.50%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	254.46	292.72	215.34	230.56	179.12	129.68	122.68	12.91%
YoY %	-13.07%	35.93%	-6.60%	28.72%	38.12%	5.71%	-	-
Horiz. %	207.42%	238.60%	175.53%	187.94%	146.01%	105.71%	100.00%	-
EPS	14.76	18.58	6.24	22.71	15.15	-1.04	0.11	126.09%
YoY %	-20.56%	197.76%	-72.52%	49.90%	1,556.73%	-1,045.45%	-	-
Horiz. %	13,418.18%	16,890.91%	5,672.73%	20,645.45%	13,772.73%	-945.45%	100.00%	-
DPS	5.50	5.00	2.50	5.50	4.00	1.50	1.50	24.15%
YoY %	10.00%	100.00%	-54.55%	37.50%	166.67%	0.00%	-	-
Horiz. %	366.67%	333.33%	166.67%	366.67%	266.67%	100.00%	100.00%	-
NAPS	2.3225	2.1447	1.9055	1.8904	1.6087	1.3938	1.40	8.79%
YoY %	8.29%	12.55%	0.80%	17.51%	15.42%	-0.44%	-	-
Horiz. %	165.89%	153.19%	136.11%	135.03%	114.91%	99.56%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 59,999
RPS	28.27	32.52	23.91	25.61	19.90	14.36	13.01	13.79%
YoY %	-13.07%	36.01%	-6.64%	28.69%	38.58%	10.38%	-	-
Horiz. %	217.29%	249.96%	183.78%	196.85%	152.96%	110.38%	100.00%	-
EPS	1.64	2.06	0.69	2.52	1.68	-0.12	0.01	133.77%
YoY %	-20.39%	198.55%	-72.62%	50.00%	1,500.00%	-1,300.00%	-	-
Horiz. %	16,400.00%	20,600.00%	6,900.00%	25,200.00%	16,800.00%	-1,200.00%	100.00%	-
DPS	0.61	0.56	0.28	0.61	0.44	0.17	0.16	24.96%
YoY %	8.93%	100.00%	-54.10%	38.64%	158.82%	6.25%	-	-
Horiz. %	381.25%	350.00%	175.00%	381.25%	275.00%	106.25%	100.00%	-
NAPS	0.2581	0.2383	0.2116	0.21	0.1787	0.1544	0.1485	9.64%
YoY %	8.31%	12.62%	0.76%	17.52%	15.74%	3.97%	-	-
Horiz. %	173.80%	160.47%	142.49%	141.41%	120.34%	103.97%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.61	1.03	1.02	1.21	0.55	0.51	1.15	-
P/RPS	0.63	0.35	0.47	0.52	0.31	0.39	0.94	-6.44%
YoY %	80.00%	-25.53%	-9.62%	67.74%	-20.51%	-58.51%	-	-
Horiz. %	67.02%	37.23%	50.00%	55.32%	32.98%	41.49%	100.00%	-
P/EPS	10.91	5.54	16.35	5.33	3.63	-49.04	1,045.45	-53.22%
YoY %	96.93%	-66.12%	206.75%	46.83%	107.40%	-104.69%	-	-
Horiz. %	1.04%	0.53%	1.56%	0.51%	0.35%	-4.69%	100.00%	-
EY	9.17	18.04	6.12	18.77	27.55	-2.04	0.10	112.20%
YoY %	-49.17%	194.77%	-67.39%	-31.87%	1,450.49%	-2,140.00%	-	-
Horiz. %	9,170.00%	18,040.00%	6,120.00%	18,770.00%	27,550.00%	-2,040.00%	100.00%	-
DY	3.42	4.85	2.45	4.55	7.27	2.94	1.30	17.47%
YoY %	-29.48%	97.96%	-46.15%	-37.41%	147.28%	126.15%	-	-
Horiz. %	263.08%	373.08%	188.46%	350.00%	559.23%	226.15%	100.00%	-
P/NAPS	0.69	0.48	0.54	0.64	0.34	0.37	0.82	-2.83%
YoY %	43.75%	-11.11%	-15.62%	88.24%	-8.11%	-54.88%	-	-
Horiz. %	84.15%	58.54%	65.85%	78.05%	41.46%	45.12%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	23/08/13	27/08/12	18/08/11	23/08/10	21/08/09	25/08/08	27/08/07	-
Price	1.87	1.30	0.81	1.39	0.59	0.50	0.98	-
P/RPS	0.73	0.44	0.38	0.60	0.33	0.39	0.80	-1.51%
YoY %	65.91%	15.79%	-36.67%	81.82%	-15.38%	-51.25%	-	-
Horiz. %	91.25%	55.00%	47.50%	75.00%	41.25%	48.75%	100.00%	-
P/EPS	12.67	7.00	12.98	6.12	3.89	-48.08	890.91	-50.74%
YoY %	81.00%	-46.07%	112.09%	57.33%	108.09%	-105.40%	-	-
Horiz. %	1.42%	0.79%	1.46%	0.69%	0.44%	-5.40%	100.00%	-
EY	7.89	14.29	7.70	16.34	25.68	-2.08	0.11	103.70%
YoY %	-44.79%	85.58%	-52.88%	-36.37%	1,334.62%	-1,990.91%	-	-
Horiz. %	7,172.73%	12,990.91%	7,000.00%	14,854.55%	23,345.45%	-1,890.91%	100.00%	-
DY	2.94	3.85	3.09	3.96	6.78	3.00	1.53	11.48%
YoY %	-23.64%	24.60%	-21.97%	-41.59%	126.00%	96.08%	-	-
Horiz. %	192.16%	251.63%	201.96%	258.82%	443.14%	196.08%	100.00%	-
P/NAPS	0.81	0.61	0.43	0.74	0.37	0.36	0.70	2.46%
YoY %	32.79%	41.86%	-41.89%	100.00%	2.78%	-48.57%	-	-
Horiz. %	115.71%	87.14%	61.43%	105.71%	52.86%	51.43%	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 - 14 June 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 >

LBS

LBS BINA GROUP BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

300

HLIND

HONG LEONG INDUSTRIES BHD

288

PTRANS

PERAK TRANSIT BERHAD

283

JCY

JCY INTERNATIONAL BERHAD

207

PBBANK

PUBLIC BANK BHD

150

GENTING

GENTING BHD

139

MAYBANK

MALAYAN BANKING BHD

113

GENM

GENTING MALAYSIA BERHAD

112

YTLPOWR

YTL POWER INTERNATIONAL BHD

111

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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