[LIIHEN] YoY Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	71,570	64,433	46,237	39,137	35,625	23,816	23,048	20.77%
YoY %	11.08%	39.35%	18.14%	9.86%	49.58%	3.33%	-	-
Horiz. %	310.53%	279.56%	200.61%	169.81%	154.57%	103.33%	100.00%	-
PBT	8,418	8,742	126	386	928	-647	1,497	33.33%
YoY %	-3.71%	6,838.10%	-67.36%	-58.41%	243.43%	-143.22%	-	-
Horiz. %	562.32%	583.97%	8.42%	25.78%	61.99%	-43.22%	100.00%	-
Tax	-2,214	-2,235	213	-15	-477	-190	-514	27.54%
YoY %	0.94%	-1,149.30%	1,520.00%	96.86%	-151.05%	63.04%	-	-
Horiz. %	430.74%	434.82%	-41.44%	2.92%	92.80%	36.96%	100.00%	-
NP	6,204	6,507	339	371	451	-837	983	35.92%
YoY %	-4.66%	1,819.47%	-8.63%	-17.74%	153.88%	-185.15%	-	-
Horiz. %	631.13%	661.95%	34.49%	37.74%	45.88%	-85.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,204	6,507	339	371	451	-837	983	35.92%
YoY %	-4.66%	1,819.47%	-8.63%	-17.74%	153.88%	-185.15%	-	-
Horiz. %	631.13%	661.95%	34.49%	37.74%	45.88%	-85.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.30%	25.57%	-169.05%	3.89%	51.40%	-	34.34%	-
YoY %	2.85%	115.13%	-4,445.76%	-92.43%	0.00%	-	-	-
Horiz. %	76.59%	74.46%	-492.28%	11.33%	149.68%	-	100.00%	-
Total Cost	65,366	57,926	45,898	38,766	35,174	24,653	22,065	19.83%
YoY %	12.84%	26.21%	18.40%	10.21%	42.68%	11.73%	-	-
Horiz. %	296.24%	262.52%	208.01%	175.69%	159.41%	111.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,424	96,477	82,894	83,774	83,585	81,906	80,318	5.91%
YoY %	17.57%	16.39%	-1.05%	0.23%	2.05%	1.98%	-	-
Horiz. %	141.22%	120.12%	103.21%	104.30%	104.07%	101.98%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	3,299	2,398	892	897	901	-	1,198	18.38%
YoY %	37.57%	168.83%	-0.56%	-0.44%	0.00%	-	-	-
Horiz. %	275.38%	200.17%	74.46%	74.87%	75.21%	-	100.00%	-
Div Payout %	53.19%	36.87%	263.16%	241.94%	200.00%	-	121.95%	-
YoY %	44.26%	-85.99%	8.77%	20.97%	0.00%	-	-	-
Horiz. %	43.62%	30.23%	215.79%	198.39%	164.00%	-	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	113,424	96,477	82,894	83,774	83,585	81,906	80,318	5.91%
YoY %	17.57%	16.39%	-1.05%	0.23%	2.05%	1.98%	-	-
Horiz. %	141.22%	120.12%	103.21%	104.30%	104.07%	101.98%	100.00%	-
NOSH	59,999	59,972	59,473	59,838	60,133	59,785	59,939	0.01%
YoY %	0.05%	0.84%	-0.61%	-0.49%	0.58%	-0.26%	-	-
Horiz. %	100.10%	100.06%	99.22%	99.83%	100.32%	99.74%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	8.67%	10.10%	0.73%	0.95%	1.27%	-3.51%	4.27%	-
YoY %	-14.16%	1,283.56%	-23.16%	-25.20%	136.18%	-182.20%	-	-
Horiz. %	203.04%	236.53%	17.10%	22.25%	29.74%	-82.20%	100.00%	-
ROE	5.47%	6.74%	0.41%	0.44%	0.54%	-1.02%	1.22%	-
YoY %	-18.84%	1,543.90%	-6.82%	-18.52%	152.94%	-183.61%	-	-
Horiz. %	448.36%	552.46%	33.61%	36.07%	44.26%	-83.61%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	119.28	107.44	77.74	65.40	59.24	39.84	38.45	20.75%
YoY %	11.02%	38.20%	18.87%	10.40%	48.69%	3.62%	-	-
Horiz. %	310.22%	279.43%	202.18%	170.09%	154.07%	103.62%	100.00%	-
EPS	10.34	10.85	0.57	0.62	0.75	-1.40	1.64	35.89%
YoY %	-4.70%	1,803.51%	-8.06%	-17.33%	153.57%	-185.37%	-	-
Horiz. %	630.49%	661.59%	34.76%	37.80%	45.73%	-85.37%	100.00%	-
DPS	5.50	4.00	1.50	1.50	1.50	0.00	2.00	18.35%
YoY %	37.50%	166.67%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	275.00%	200.00%	75.00%	75.00%	75.00%	0.00%	100.00%	-
NAPS	1.8904	1.6087	1.3938	1.40	1.39	1.37	1.34	5.90%
YoY %	17.51%	15.42%	-0.44%	0.72%	1.46%	2.24%	-	-
Horiz. %	141.07%	120.05%	104.01%	104.48%	103.73%	102.24%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 59,838
RPS	13.25	11.93	8.56	7.25	6.60	4.41	4.27	20.76%
YoY %	11.06%	39.37%	18.07%	9.85%	49.66%	3.28%	-	-
Horiz. %	310.30%	279.39%	200.47%	169.79%	154.57%	103.28%	100.00%	-
EPS	1.15	1.21	0.06	0.07	0.08	-0.16	0.18	36.19%
YoY %	-4.96%	1,916.67%	-14.29%	-12.50%	150.00%	-188.89%	-	-
Horiz. %	638.89%	672.22%	33.33%	38.89%	44.44%	-88.89%	100.00%	-
DPS	0.61	0.44	0.17	0.17	0.17	0.00	0.22	18.51%
YoY %	38.64%	158.82%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	277.27%	200.00%	77.27%	77.27%	77.27%	0.00%	100.00%	-
NAPS	0.21	0.1787	0.1535	0.1551	0.1548	0.1517	0.1487	5.91%
YoY %	17.52%	16.42%	-1.03%	0.19%	2.04%	2.02%	-	-
Horiz. %	141.22%	120.17%	103.23%	104.30%	104.10%	102.02%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.21	0.55	0.51	1.15	0.64	0.88	1.88	-
P/RPS	1.01	0.51	0.66	1.76	1.08	2.21	4.89	-23.10%
YoY %	98.04%	-22.73%	-62.50%	62.96%	-51.13%	-54.81%	-	-
Horiz. %	20.65%	10.43%	13.50%	35.99%	22.09%	45.19%	100.00%	-
P/EPS	11.70	5.07	89.47	185.48	85.33	-62.86	114.63	-31.62%
YoY %	130.77%	-94.33%	-51.76%	117.37%	235.75%	-154.84%	-	-
Horiz. %	10.21%	4.42%	78.05%	161.81%	74.44%	-54.84%	100.00%	-
EY	8.55	19.73	1.12	0.54	1.17	-1.59	0.87	46.32%
YoY %	-56.66%	1,661.61%	107.41%	-53.85%	173.58%	-282.76%	-	-
Horiz. %	982.76%	2,267.82%	128.74%	62.07%	134.48%	-182.76%	100.00%	-
DY	4.55	7.27	2.94	1.30	2.34	0.00	1.06	27.46%
YoY %	-37.41%	147.28%	126.15%	-44.44%	0.00%	0.00%	-	-
Horiz. %	429.25%	685.85%	277.36%	122.64%	220.75%	0.00%	100.00%	-
P/NAPS	0.64	0.34	0.37	0.82	0.46	0.64	1.40	-12.22%
YoY %	88.24%	-8.11%	-54.88%	78.26%	-28.12%	-54.29%	-	-
Horiz. %	45.71%	24.29%	26.43%	58.57%	32.86%	45.71%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	21/08/09	25/08/08	27/08/07	28/08/06	29/08/05	23/08/04	-
Price	1.39	0.59	0.50	0.98	0.57	0.79	3.14	-
P/RPS	1.17	0.55	0.64	1.50	0.96	1.98	8.17	-27.65%
YoY %	112.73%	-14.06%	-57.33%	56.25%	-51.52%	-75.76%	-	-
Horiz. %	14.32%	6.73%	7.83%	18.36%	11.75%	24.24%	100.00%	-
P/EPS	13.44	5.44	87.72	158.06	76.00	-56.43	191.46	-35.75%
YoY %	147.06%	-93.80%	-44.50%	107.97%	234.68%	-129.47%	-	-
Horiz. %	7.02%	2.84%	45.82%	82.56%	39.69%	-29.47%	100.00%	-
EY	7.44	18.39	1.14	0.63	1.32	-1.77	0.52	55.77%
YoY %	-59.54%	1,513.16%	80.95%	-52.27%	174.58%	-440.38%	-	-
Horiz. %	1,430.77%	3,536.54%	219.23%	121.15%	253.85%	-340.38%	100.00%	-
DY	3.96	6.78	3.00	1.53	2.63	0.00	0.64	35.47%
YoY %	-41.59%	126.00%	96.08%	-41.83%	0.00%	0.00%	-	-
Horiz. %	618.75%	1,059.38%	468.75%	239.06%	410.94%	0.00%	100.00%	-
P/NAPS	0.74	0.37	0.36	0.70	0.41	0.58	2.34	-17.45%
YoY %	100.00%	2.78%	-48.57%	70.73%	-29.31%	-75.21%	-	-
Horiz. %	31.62%	15.81%	15.38%	29.91%	17.52%	24.79%	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