[LIIHEN] YoY Cumulative 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
Cumulative Result
Revenue	250,357	193,204	152,676	175,614	129,099	138,313	107,463	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	31,327	19,518	11,900	15,035	4,990	18,095	11,616	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	-7,922	-4,811	-3,044	-3,888	-1,249	-4,471	-2,527	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	23,405	14,707	8,856	11,147	3,741	13,624	9,089	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	23,405	14,707	8,856	11,147	3,741	13,624	9,089	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	226,952	178,497	143,820	164,467	125,358	124,689	98,374	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	7,800	4,500	3,300	2,999	1,498	3,299	2,399	21.70%
YoY %	73.33%	36.36%	10.04%	100.20%	-54.59%	37.52%	-	-
Horiz. %	325.14%	187.58%	137.56%	125.01%	62.44%	137.52%	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	11.36%	9.55%	6.36%	8.66%	3.27%	12.01%	9.42%	-
YoY %	18.95%	50.16%	-26.56%	164.83%	-72.77%	27.49%	-	-
Horiz. %	120.59%	101.38%	67.52%	91.93%	34.71%	127.49%	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	417.26	322.01	254.46	292.72	215.34	230.56	179.12	15.12%
YoY %	29.58%	26.55%	-13.07%	35.93%	-6.60%	28.72%	-	-
Horiz. %	232.95%	179.77%	142.06%	163.42%	120.22%	128.72%	100.00%	-
EPS	39.01	24.51	14.76	18.58	6.24	22.71	15.15	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	13.00	7.50	5.50	5.00	2.50	5.50	4.00	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	46.36	35.78	28.27	32.52	23.91	25.61	19.90	15.12%
YoY %	29.57%	26.57%	-13.07%	36.01%	-6.64%	28.69%	-	-
Horiz. %	232.96%	179.80%	142.06%	163.42%	120.15%	128.69%	100.00%	-
EPS	4.33	2.72	1.64	2.06	0.69	2.52	1.68	17.08%
YoY %	59.19%	65.85%	-20.39%	198.55%	-72.62%	50.00%	-	-
Horiz. %	257.74%	161.90%	97.62%	122.62%	41.07%	150.00%	100.00%	-
DPS	1.44	0.83	0.61	0.56	0.28	0.61	0.44	21.83%
YoY %	73.49%	36.07%	8.93%	100.00%	-54.10%	38.64%	-	-
Horiz. %	327.27%	188.64%	138.64%	127.27%	63.64%	138.64%	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	1.13	0.77	0.63	0.35	0.47	0.52	0.31	24.04%
YoY %	46.75%	22.22%	80.00%	-25.53%	-9.62%	67.74%	-	-
Horiz. %	364.52%	248.39%	203.23%	112.90%	151.61%	167.74%	100.00%	-
P/EPS	12.13	10.16	10.91	5.54	16.35	5.33	3.63	22.26%
YoY %	19.39%	-6.87%	96.93%	-66.12%	206.75%	46.83%	-	-
Horiz. %	334.16%	279.89%	300.55%	152.62%	450.41%	146.83%	100.00%	-
EY	8.25	9.84	9.17	18.04	6.12	18.77	27.55	-18.19%
YoY %	-16.16%	7.31%	-49.17%	194.77%	-67.39%	-31.87%	-	-
Horiz. %	29.95%	35.72%	33.28%	65.48%	22.21%	68.13%	100.00%	-
DY	2.75	3.01	3.42	4.85	2.45	4.55	7.27	-14.95%
YoY %	-8.64%	-11.99%	-29.48%	97.96%	-46.15%	-37.41%	-	-
Horiz. %	37.83%	41.40%	47.04%	66.71%	33.70%	62.59%	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	1.38	0.82	0.73	0.44	0.38	0.60	0.33	26.91%
YoY %	68.29%	12.33%	65.91%	15.79%	-36.67%	81.82%	-	-
Horiz. %	418.18%	248.48%	221.21%	133.33%	115.15%	181.82%	100.00%	-
P/EPS	14.74	10.77	12.67	7.00	12.98	6.12	3.89	24.84%
YoY %	36.86%	-15.00%	81.00%	-46.07%	112.09%	57.33%	-	-
Horiz. %	378.92%	276.86%	325.71%	179.95%	333.68%	157.33%	100.00%	-
EY	6.78	9.28	7.89	14.29	7.70	16.34	25.68	-19.89%
YoY %	-26.94%	17.62%	-44.79%	85.58%	-52.88%	-36.37%	-	-
Horiz. %	26.40%	36.14%	30.72%	55.65%	29.98%	63.63%	100.00%	-
DY	2.26	2.84	2.94	3.85	3.09	3.96	6.78	-16.72%
YoY %	-20.42%	-3.40%	-23.64%	24.60%	-21.97%	-41.59%	-	-
Horiz. %	33.33%	41.89%	43.36%	56.78%	45.58%	58.41%	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

604

HLIND

HONG LEONG INDUSTRIES BHD

577

PTRANS

PERAK TRANSIT BERHAD

563

MAYBANK

MALAYAN BANKING BHD

259

PBBANK

PUBLIC BANK BHD

259

YTLPOWR

YTL POWER INTERNATIONAL BHD

253

MYEG

MY E.G. SERVICES BHD

222

VSTECS

VSTECS BERHAD

216

GENTING

GENTING BHD

210

Daily Stocks

INGENIEU

0.065

-0.005

312,940,100

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

SNS

0.565

+0.065

73,476,800

E&O-LR

0.055

+0.01

56,261,700

REVENUE

0.23

+0.01

37,127,400

MUIIND

0.055

-0.005

32,626,000

GOCEAN

0.205

+0.005

31,109,900

HSI-CT2

0.045

-0.035

26,607,800

AHB

0.17

-0.01

24,651,800

More active Stocks

MPI

39.58

+0.62

84,000

AJI

16.78

+0.56

83,100

YSPSAH

2.94

+0.34

833,600

PIE

6.13

+0.33

838,000

TENAGA

13.10

+0.32

2,685,000

BURSA

8.50

+0.20

1,472,000

KLUANG

6.20

+0.20

10,900

HLIND

11.78

+0.18

32,400

F&N

33.18

+0.18

16,200

ALLIANZ

23.20

+0.18

1,500

More gainer Stocks

NESTLE

128.00

-1.50

3,300

DLADY

32.96

-0.26

900

HSI-CVH

1.02

-0.21

5,000

HSI-CVA

0.62

-0.20

3,000

HSI-CVY

0.70

-0.15

20,000

HSI-CVT

0.855

-0.13

16,400

HSI-CT1

0.115

-0.125

8,964,700

HSI-CT9

0.41

-0.125

1,087,700

HSTECH-CZ

0.175

-0.125

137,500

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