[LIIHEN] YoY 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
Quarter Result
Revenue	138,275	97,857	69,691	92,388	73,773	71,570	64,433	13.56%
YoY %	41.30%	40.42%	-24.57%	25.23%	3.08%	11.08%	-	-
Horiz. %	214.60%	151.87%	108.16%	143.39%	114.50%	111.08%	100.00%	-
PBT	17,456	8,724	3,682	8,839	2,370	8,418	8,742	12.21%
YoY %	100.09%	136.94%	-58.34%	272.95%	-71.85%	-3.71%	-	-
Horiz. %	199.68%	99.79%	42.12%	101.11%	27.11%	96.29%	100.00%	-
Tax	-4,795	-2,272	-1,083	-2,392	-491	-2,214	-2,235	13.56%
YoY %	-111.05%	-109.79%	54.72%	-387.17%	77.82%	0.94%	-	-
Horiz. %	214.54%	101.66%	48.46%	107.02%	21.97%	99.06%	100.00%	-
NP	12,661	6,452	2,599	6,447	1,879	6,204	6,507	11.72%
YoY %	96.23%	148.25%	-59.69%	243.11%	-69.71%	-4.66%	-	-
Horiz. %	194.58%	99.15%	39.94%	99.08%	28.88%	95.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,661	6,452	2,599	6,447	1,879	6,204	6,507	11.72%
YoY %	96.23%	148.25%	-59.69%	243.11%	-69.71%	-4.66%	-	-
Horiz. %	194.58%	99.15%	39.94%	99.08%	28.88%	95.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.47%	26.04%	29.41%	27.06%	20.72%	26.30%	25.57%	-
YoY %	5.49%	-11.46%	8.68%	30.60%	-21.22%	2.85%	-	-
Horiz. %	107.43%	101.84%	115.02%	105.83%	81.03%	102.85%	100.00%	-
Total Cost	125,614	91,405	67,092	85,941	71,894	65,366	57,926	13.76%
YoY %	37.43%	36.24%	-21.93%	19.54%	9.99%	12.84%	-	-
Horiz. %	216.85%	157.80%	115.82%	148.36%	124.11%	112.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	205,956	153,930	139,349	128,622	114,451	113,424	96,477	13.46%
YoY %	33.80%	10.46%	8.34%	12.38%	0.91%	17.57%	-	-
Horiz. %	213.48%	159.55%	144.44%	133.32%	118.63%	117.57%	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	4,200	2,100	900	1,799	600	3,299	2,398	9.78%
YoY %	100.00%	133.33%	-49.97%	199.83%	-81.81%	37.57%	-	-
Horiz. %	175.15%	87.57%	37.53%	75.02%	25.02%	137.57%	100.00%	-
Div Payout %	33.17%	32.55%	34.63%	27.91%	31.97%	53.19%	36.87%	-
YoY %	1.90%	-6.01%	24.08%	-12.70%	-39.89%	44.26%	-	-
Horiz. %	89.96%	88.28%	93.92%	75.70%	86.71%	144.26%	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	128,622	114,451	113,424	96,477	13.46%
YoY %	33.80%	10.46%	8.34%	12.38%	0.91%	17.57%	-	-
Horiz. %	213.48%	159.55%	144.44%	133.32%	118.63%	117.57%	100.00%	-
NOSH	60,000	60,000	60,000	59,972	60,063	59,999	59,972	0.00%
YoY %	0.00%	0.00%	0.05%	-0.15%	0.11%	0.05%	-	-
Horiz. %	100.05%	100.05%	100.05%	100.00%	100.15%	100.05%	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	9.16%	6.59%	3.73%	6.98%	2.55%	8.67%	10.10%	-
YoY %	39.00%	76.68%	-46.56%	173.73%	-70.59%	-14.16%	-	-
Horiz. %	90.69%	65.25%	36.93%	69.11%	25.25%	85.84%	100.00%	-
ROE	6.15%	4.19%	1.87%	5.01%	1.64%	5.47%	6.74%	-
YoY %	46.78%	124.06%	-62.67%	205.49%	-70.02%	-18.84%	-	-
Horiz. %	91.25%	62.17%	27.74%	74.33%	24.33%	81.16%	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	230.46	163.10	116.15	154.05	122.82	119.28	107.44	13.55%
YoY %	41.30%	40.42%	-24.60%	25.43%	2.97%	11.02%	-	-
Horiz. %	214.50%	151.81%	108.11%	143.38%	114.31%	111.02%	100.00%	-
EPS	21.10	10.75	4.33	10.75	3.13	10.34	10.85	11.71%
YoY %	96.28%	148.27%	-59.72%	243.45%	-69.73%	-4.70%	-	-
Horiz. %	194.47%	99.08%	39.91%	99.08%	28.85%	95.30%	100.00%	-
DPS	7.00	3.50	1.50	3.00	1.00	5.50	4.00	9.77%
YoY %	100.00%	133.33%	-50.00%	200.00%	-81.82%	37.50%	-	-
Horiz. %	175.00%	87.50%	37.50%	75.00%	25.00%	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	25.61	18.12	12.91	17.11	13.66	13.25	11.93	13.57%
YoY %	41.34%	40.36%	-24.55%	25.26%	3.09%	11.06%	-	-
Horiz. %	214.67%	151.89%	108.21%	143.42%	114.50%	111.06%	100.00%	-
EPS	2.34	1.19	0.48	1.19	0.35	1.15	1.21	11.61%
YoY %	96.64%	147.92%	-59.66%	240.00%	-69.57%	-4.96%	-	-
Horiz. %	193.39%	98.35%	39.67%	98.35%	28.93%	95.04%	100.00%	-
DPS	0.78	0.39	0.17	0.33	0.11	0.61	0.44	10.00%
YoY %	100.00%	129.41%	-48.48%	200.00%	-81.97%	38.64%	-	-
Horiz. %	177.27%	88.64%	38.64%	75.00%	25.00%	138.64%	100.00%	-
NAPS	0.3814	0.2851	0.2581	0.2382	0.2119	0.21	0.1787	13.46%
YoY %	33.78%	10.46%	8.35%	12.41%	0.90%	17.52%	-	-
Horiz. %	213.43%	159.54%	144.43%	133.30%	118.58%	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	2.05	1.53	1.39	0.67	0.83	1.01	0.51	26.08%
YoY %	33.99%	10.07%	107.46%	-19.28%	-17.82%	98.04%	-	-
Horiz. %	401.96%	300.00%	272.55%	131.37%	162.75%	198.04%	100.00%	-
P/EPS	22.42	23.16	37.17	9.58	32.61	11.70	5.07	28.10%
YoY %	-3.20%	-37.69%	288.00%	-70.62%	178.72%	130.77%	-	-
Horiz. %	442.21%	456.80%	733.14%	188.95%	643.20%	230.77%	100.00%	-
EY	4.46	4.32	2.69	10.44	3.07	8.55	19.73	-21.94%
YoY %	3.24%	60.59%	-74.23%	240.07%	-64.09%	-56.66%	-	-
Horiz. %	22.61%	21.90%	13.63%	52.91%	15.56%	43.34%	100.00%	-
DY	1.48	1.41	0.93	2.91	0.98	4.55	7.27	-23.29%
YoY %	4.96%	51.61%	-68.04%	196.94%	-78.46%	-37.41%	-	-
Horiz. %	20.36%	19.39%	12.79%	40.03%	13.48%	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	2.50	1.62	1.61	0.84	0.66	1.17	0.55	28.69%
YoY %	54.32%	0.62%	91.67%	27.27%	-43.59%	112.73%	-	-
Horiz. %	454.55%	294.55%	292.73%	152.73%	120.00%	212.73%	100.00%	-
P/EPS	27.25	24.55	43.17	12.09	25.89	13.44	5.44	30.79%
YoY %	11.00%	-43.13%	257.07%	-53.30%	92.63%	147.06%	-	-
Horiz. %	500.92%	451.29%	793.57%	222.24%	475.92%	247.06%	100.00%	-
EY	3.67	4.07	2.32	8.27	3.86	7.44	18.39	-23.54%
YoY %	-9.83%	75.43%	-71.95%	114.25%	-48.12%	-59.54%	-	-
Horiz. %	19.96%	22.13%	12.62%	44.97%	20.99%	40.46%	100.00%	-
DY	1.22	1.33	0.80	2.31	1.23	3.96	6.78	-24.85%
YoY %	-8.27%	66.25%	-65.37%	87.80%	-68.94%	-41.59%	-	-
Horiz. %	17.99%	19.62%	11.80%	34.07%	18.14%	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 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