[LIIHEN] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 43.09%
YoY- -68.94%
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 294,950 232,137 267,054 199,920 198,828 164,157 132,513 14.25%
PBT 27,145 18,848 25,387 7,984 22,839 19,545 2,145 52.62%
Tax -6,671 -4,768 -6,416 -2,631 -5,606 -4,539 -322 65.68%
NP 20,474 14,080 18,971 5,353 17,233 15,006 1,823 49.61%
-
NP to SH 20,474 14,080 18,971 5,353 17,233 15,006 1,823 49.61%
-
Tax Rate 24.58% 25.30% 25.27% 32.95% 24.55% 23.22% 15.01% -
Total Cost 274,476 218,057 248,083 194,567 181,595 149,151 130,690 13.15%
-
Net Worth 157,596 143,675 134,706 115,371 113,742 104,928 86,052 10.60%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 6,600 5,100 5,400 2,100 6,000 2,699 899 39.38%
Div Payout % 32.24% 36.22% 28.46% 39.24% 34.82% 17.99% 49.34% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 157,596 143,675 134,706 115,371 113,742 104,928 86,052 10.60%
NOSH 60,000 60,000 60,000 60,011 60,003 59,999 59,967 0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.94% 6.07% 7.10% 2.68% 8.67% 9.14% 1.38% -
ROE 12.99% 9.80% 14.08% 4.64% 15.15% 14.30% 2.12% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 491.58 386.90 445.09 333.14 331.36 273.60 220.98 14.24%
EPS 34.12 23.47 31.62 8.92 28.72 25.01 3.04 49.60%
DPS 11.00 8.50 9.00 3.50 10.00 4.50 1.50 39.36%
NAPS 2.6266 2.3946 2.2451 1.9225 1.8956 1.7488 1.435 10.59%
Adjusted Per Share Value based on latest NOSH - 59,962
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 54.62 42.99 49.45 37.02 36.82 30.40 24.54 14.25%
EPS 3.79 2.61 3.51 0.99 3.19 2.78 0.34 49.43%
DPS 1.22 0.94 1.00 0.39 1.11 0.50 0.17 38.86%
NAPS 0.2918 0.2661 0.2495 0.2137 0.2106 0.1943 0.1594 10.59%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.55 1.45 1.13 0.72 1.13 0.81 0.55 -
P/RPS 0.52 0.37 0.25 0.22 0.34 0.30 0.25 12.97%
P/EPS 7.47 6.18 3.57 8.07 3.93 3.24 18.09 -13.70%
EY 13.38 16.18 27.98 12.39 25.42 30.88 5.53 15.85%
DY 4.31 5.86 7.96 4.86 8.85 5.56 2.73 7.90%
P/NAPS 0.97 0.61 0.50 0.37 0.60 0.46 0.38 16.89%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 26/11/13 26/11/12 23/11/11 24/11/10 23/11/09 24/11/08 -
Price 2.87 1.68 1.28 0.84 1.22 0.92 0.32 -
P/RPS 0.58 0.43 0.29 0.25 0.37 0.34 0.14 26.71%
P/EPS 8.41 7.16 4.05 9.42 4.25 3.68 10.53 -3.67%
EY 11.89 13.97 24.70 10.62 23.54 27.18 9.50 3.80%
DY 3.83 5.06 7.03 4.17 8.20 4.89 4.69 -3.31%
P/NAPS 1.09 0.70 0.57 0.44 0.64 0.53 0.22 30.55%

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

Post a Comment