[LIIHEN] YoY Quarter Result on 30-Sep-2013 [#3]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Quarter Result
Revenue	145,050	144,249	101,746	79,461	91,441	70,822	60,516	15.66%
YoY %	0.56%	41.77%	28.05%	-13.10%	29.11%	17.03%	-	-
Horiz. %	239.69%	238.37%	168.13%	131.31%	151.10%	117.03%	100.00%	-
PBT	21,221	18,923	7,620	6,948	10,351	3,000	4,744	28.33%
YoY %	12.14%	148.33%	9.67%	-32.88%	245.03%	-36.76%	-	-
Horiz. %	447.32%	398.88%	160.62%	146.46%	218.19%	63.24%	100.00%	-
Tax	-5,043	-3,461	-1,860	-1,724	-2,529	-1,381	-1,135	28.18%
YoY %	-45.71%	-86.08%	-7.89%	31.83%	-83.13%	-21.67%	-	-
Horiz. %	444.32%	304.93%	163.88%	151.89%	222.82%	121.67%	100.00%	-
NP	16,178	15,462	5,760	5,224	7,822	1,619	3,609	28.37%
YoY %	4.63%	168.44%	10.26%	-33.21%	383.14%	-55.14%	-	-
Horiz. %	448.27%	428.43%	159.60%	144.75%	216.74%	44.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,178	15,462	5,760	5,224	7,822	1,619	3,609	28.37%
YoY %	4.63%	168.44%	10.26%	-33.21%	383.14%	-55.14%	-	-
Horiz. %	448.27%	428.43%	159.60%	144.75%	216.74%	44.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.76%	18.29%	24.41%	24.81%	24.43%	46.03%	23.92%	-
YoY %	29.91%	-25.07%	-1.61%	1.56%	-46.93%	92.43%	-	-
Horiz. %	99.33%	76.46%	102.05%	103.72%	102.13%	192.43%	100.00%	-
Total Cost	128,872	128,787	95,986	74,237	83,619	69,203	56,907	14.58%
YoY %	0.07%	34.17%	29.30%	-11.22%	20.83%	21.61%	-	-
Horiz. %	226.46%	226.31%	168.67%	130.45%	146.94%	121.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	251,981	217,223	157,596	143,675	134,706	115,278	113,641	14.17%
YoY %	16.00%	37.84%	9.69%	6.66%	16.85%	1.44%	-	-
Horiz. %	221.73%	191.15%	138.68%	126.43%	118.54%	101.44%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	7,200	5,400	2,100	1,800	2,400	599	1,798	25.98%
YoY %	33.33%	157.14%	16.67%	-25.00%	300.67%	-66.69%	-	-
Horiz. %	400.44%	300.33%	116.80%	100.11%	133.48%	33.31%	100.00%	-
Div Payout %	44.50%	34.92%	36.46%	34.46%	30.68%	37.04%	49.83%	-
YoY %	27.43%	-4.22%	5.80%	12.32%	-17.17%	-25.67%	-	-
Horiz. %	89.30%	70.08%	73.17%	69.16%	61.57%	74.33%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	251,981	217,223	157,596	143,675	134,706	115,278	113,641	14.17%
YoY %	16.00%	37.84%	9.69%	6.66%	16.85%	1.44%	-	-
Horiz. %	221.73%	191.15%	138.68%	126.43%	118.54%	101.44%	100.00%	-
NOSH	180,000	60,000	60,000	60,000	60,000	59,962	59,950	20.09%
YoY %	200.00%	0.00%	0.00%	0.00%	0.06%	0.02%	-	-
Horiz. %	300.25%	100.08%	100.08%	100.08%	100.08%	100.02%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	11.15%	10.72%	5.66%	6.57%	8.55%	2.29%	5.96%	-
YoY %	4.01%	89.40%	-13.85%	-23.16%	273.36%	-61.58%	-	-
Horiz. %	187.08%	179.87%	94.97%	110.23%	143.46%	38.42%	100.00%	-
ROE	6.42%	7.12%	3.65%	3.64%	5.81%	1.40%	3.18%	-
YoY %	-9.83%	95.07%	0.27%	-37.35%	315.00%	-55.97%	-	-
Horiz. %	201.89%	223.90%	114.78%	114.47%	182.70%	44.03%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	80.58	80.14	169.58	132.44	152.40	118.11	100.94	-3.68%
YoY %	0.55%	-52.74%	28.04%	-13.10%	29.03%	17.01%	-	-
Horiz. %	79.83%	79.39%	168.00%	131.21%	150.98%	117.01%	100.00%	-
EPS	8.99	8.59	9.60	8.71	13.04	2.70	6.02	6.90%
YoY %	4.66%	-10.52%	10.22%	-33.21%	382.96%	-55.15%	-	-
Horiz. %	149.34%	142.69%	159.47%	144.68%	216.61%	44.85%	100.00%	-
DPS	4.00	3.00	3.50	3.00	4.00	1.00	3.00	4.90%
YoY %	33.33%	-14.29%	16.67%	-25.00%	300.00%	-66.67%	-	-
Horiz. %	133.33%	100.00%	116.67%	100.00%	133.33%	33.33%	100.00%	-
NAPS	1.3999	1.2068	2.6266	2.3946	2.2451	1.9225	1.8956	-4.92%
YoY %	16.00%	-54.05%	9.69%	6.66%	16.78%	1.42%	-	-
Horiz. %	73.85%	63.66%	138.56%	126.32%	118.44%	101.42%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 60,000
RPS	26.81	26.66	18.81	14.69	16.90	13.09	11.19	15.66%
YoY %	0.56%	41.73%	28.05%	-13.08%	29.11%	16.98%	-	-
Horiz. %	239.59%	238.25%	168.10%	131.28%	151.03%	116.98%	100.00%	-
EPS	2.99	2.86	1.06	0.97	1.45	0.30	0.67	28.28%
YoY %	4.55%	169.81%	9.28%	-33.10%	383.33%	-55.22%	-	-
Horiz. %	446.27%	426.87%	158.21%	144.78%	216.42%	44.78%	100.00%	-
DPS	1.33	1.00	0.39	0.33	0.44	0.11	0.33	26.12%
YoY %	33.00%	156.41%	18.18%	-25.00%	300.00%	-66.67%	-	-
Horiz. %	403.03%	303.03%	118.18%	100.00%	133.33%	33.33%	100.00%	-
NAPS	0.4658	0.4015	0.2913	0.2656	0.249	0.2131	0.2101	14.17%
YoY %	16.01%	37.83%	9.68%	6.67%	16.85%	1.43%	-	-
Horiz. %	221.70%	191.10%	138.65%	126.42%	118.51%	101.43%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	3.10	7.15	2.55	1.45	1.13	0.72	1.13	-
P/RPS	3.85	8.92	1.50	1.09	0.74	0.61	1.12	22.82%
YoY %	-56.84%	494.67%	37.61%	47.30%	21.31%	-45.54%	-	-
Horiz. %	343.75%	796.43%	133.93%	97.32%	66.07%	54.46%	100.00%	-
P/EPS	34.49	83.24	26.56	16.65	8.67	26.67	18.77	10.66%
YoY %	-58.57%	213.40%	59.52%	92.04%	-67.49%	42.09%	-	-
Horiz. %	183.75%	443.47%	141.50%	88.71%	46.19%	142.09%	100.00%	-
EY	2.90	1.20	3.76	6.00	11.54	3.75	5.33	-9.63%
YoY %	141.67%	-68.09%	-37.33%	-48.01%	207.73%	-29.64%	-	-
Horiz. %	54.41%	22.51%	70.54%	112.57%	216.51%	70.36%	100.00%	-
DY	1.29	0.42	1.37	2.07	3.54	1.39	2.65	-11.29%
YoY %	207.14%	-69.34%	-33.82%	-41.53%	154.68%	-47.55%	-	-
Horiz. %	48.68%	15.85%	51.70%	78.11%	133.58%	52.45%	100.00%	-
P/NAPS	2.21	5.92	0.97	0.61	0.50	0.37	0.60	24.24%
YoY %	-62.67%	510.31%	59.02%	22.00%	35.14%	-38.33%	-	-
Horiz. %	368.33%	986.67%	161.67%	101.67%	83.33%	61.67%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	25/11/16	20/11/15	21/11/14	26/11/13	26/11/12	23/11/11	24/11/10	-
Price	3.18	2.87	2.87	1.68	1.28	0.84	1.22	-
P/RPS	3.95	3.58	1.69	1.27	0.84	0.71	1.21	21.77%
YoY %	10.34%	111.83%	33.07%	51.19%	18.31%	-41.32%	-	-
Horiz. %	326.45%	295.87%	139.67%	104.96%	69.42%	58.68%	100.00%	-
P/EPS	35.38	33.41	29.90	19.30	9.82	31.11	20.27	9.71%
YoY %	5.90%	11.74%	54.92%	96.54%	-68.43%	53.48%	-	-
Horiz. %	174.54%	164.82%	147.51%	95.21%	48.45%	153.48%	100.00%	-
EY	2.83	2.99	3.34	5.18	10.18	3.21	4.93	-8.82%
YoY %	-5.35%	-10.48%	-35.52%	-49.12%	217.13%	-34.89%	-	-
Horiz. %	57.40%	60.65%	67.75%	105.07%	206.49%	65.11%	100.00%	-
DY	1.26	1.05	1.22	1.79	3.13	1.19	2.46	-10.54%
YoY %	20.00%	-13.93%	-31.84%	-42.81%	163.03%	-51.63%	-	-
Horiz. %	51.22%	42.68%	49.59%	72.76%	127.24%	48.37%	100.00%	-
P/NAPS	2.27	2.38	1.09	0.70	0.57	0.44	0.64	23.46%
YoY %	-4.62%	118.35%	55.71%	22.81%	29.55%	-31.25%	-	-
Horiz. %	354.69%	371.87%	170.31%	109.38%	89.06%	68.75%	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