[LIIHEN] YoY TTM Result on 30-Jun-2004 [#2]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	142,351	124,790	94,393	85,305	90,545	83,149	86,168	8.72%
YoY %	14.07%	32.20%	10.65%	-5.79%	8.89%	-3.50%	-	-
Horiz. %	165.20%	144.82%	109.55%	99.00%	105.08%	96.50%	100.00%	-
PBT	980	2,817	1,159	813	6,160	10,912	10,994	-33.15%
YoY %	-65.21%	143.05%	42.56%	-86.80%	-43.55%	-0.75%	-	-
Horiz. %	8.91%	25.62%	10.54%	7.39%	56.03%	99.25%	100.00%	-
Tax	204	-964	-657	728	-1,653	-3,483	-2,050	-
YoY %	121.16%	-46.73%	-190.25%	144.04%	52.54%	-69.90%	-	-
Horiz. %	-9.95%	47.02%	32.05%	-35.51%	80.63%	169.90%	100.00%	-
NP	1,184	1,853	502	1,541	4,507	7,429	8,944	-28.59%
YoY %	-36.10%	269.12%	-67.42%	-65.81%	-39.33%	-16.94%	-	-
Horiz. %	13.24%	20.72%	5.61%	17.23%	50.39%	83.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,184	1,853	502	1,541	4,507	7,429	8,944	-28.59%
YoY %	-36.10%	269.12%	-67.42%	-65.81%	-39.33%	-16.94%	-	-
Horiz. %	13.24%	20.72%	5.61%	17.23%	50.39%	83.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-20.82%	34.22%	56.69%	-89.54%	26.83%	31.92%	18.65%	-
YoY %	-160.84%	-39.64%	163.31%	-433.73%	-15.95%	71.15%	-	-
Horiz. %	-111.64%	183.49%	303.97%	-480.11%	143.86%	171.15%	100.00%	-
Total Cost	141,167	122,937	93,891	83,764	86,038	75,720	77,224	10.57%
YoY %	14.83%	30.94%	12.09%	-2.64%	13.63%	-1.95%	-	-
Horiz. %	182.80%	159.20%	121.58%	108.47%	111.41%	98.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	83,774	83,585	81,906	80,318	76,554	78,808	39,954	13.12%
YoY %	0.23%	2.05%	1.98%	4.92%	-2.86%	97.25%	-	-
Horiz. %	209.68%	209.20%	205.00%	201.03%	191.61%	197.25%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	897	3,299	2,393	900	3,301	1,499	2,999	-18.21%
YoY %	-72.81%	37.86%	165.89%	-72.74%	120.21%	-50.02%	-	-
Horiz. %	29.91%	110.00%	79.79%	30.01%	110.07%	49.98%	100.00%	-
Div Payout %	75.81%	178.07%	476.86%	58.40%	73.26%	20.19%	33.54%	-
YoY %	-57.43%	-62.66%	716.54%	-20.28%	262.85%	-39.80%	-	-
Horiz. %	226.03%	530.92%	1,421.77%	174.12%	218.43%	60.20%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	83,774	83,585	81,906	80,318	76,554	78,808	39,954	13.12%
YoY %	0.23%	2.05%	1.98%	4.92%	-2.86%	97.25%	-	-
Horiz. %	209.68%	209.20%	205.00%	201.03%	191.61%	197.25%	100.00%	-
NOSH	59,838	60,133	59,785	59,939	60,000	59,944	39,954	6.96%
YoY %	-0.49%	0.58%	-0.26%	-0.10%	0.09%	50.03%	-	-
Horiz. %	149.77%	150.51%	149.63%	150.02%	150.17%	150.03%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	0.83%	1.48%	0.53%	1.81%	4.98%	8.93%	10.38%	-
YoY %	-43.92%	179.25%	-70.72%	-63.65%	-44.23%	-13.97%	-	-
Horiz. %	8.00%	14.26%	5.11%	17.44%	47.98%	86.03%	100.00%	-
ROE	1.41%	2.22%	0.61%	1.92%	5.89%	9.43%	22.39%	-
YoY %	-36.49%	263.93%	-68.23%	-67.40%	-37.54%	-57.88%	-	-
Horiz. %	6.30%	9.92%	2.72%	8.58%	26.31%	42.12%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	237.89	207.52	157.89	142.32	150.91	138.71	215.67	1.64%
YoY %	14.63%	31.43%	10.94%	-5.69%	8.80%	-35.68%	-	-
Horiz. %	110.30%	96.22%	73.21%	65.99%	69.97%	64.32%	100.00%	-
EPS	1.98	3.08	0.84	2.57	7.51	12.39	22.39	-33.24%
YoY %	-35.71%	266.67%	-67.32%	-65.78%	-39.39%	-44.66%	-	-
Horiz. %	8.84%	13.76%	3.75%	11.48%	33.54%	55.34%	100.00%	-
DPS	1.50	5.50	4.00	1.50	5.50	2.50	7.50	-23.51%
YoY %	-72.73%	37.50%	166.67%	-72.73%	120.00%	-66.67%	-	-
Horiz. %	20.00%	73.33%	53.33%	20.00%	73.33%	33.33%	100.00%	-
NAPS	1.40	1.39	1.37	1.34	1.2759	1.3147	1.00	5.76%
YoY %	0.72%	1.46%	2.24%	5.02%	-2.95%	31.47%	-	-
Horiz. %	140.00%	139.00%	137.00%	134.00%	127.59%	131.47%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 59,939
RPS	26.36	23.11	17.48	15.80	16.77	15.40	15.96	8.71%
YoY %	14.06%	32.21%	10.63%	-5.78%	8.90%	-3.51%	-	-
Horiz. %	165.16%	144.80%	109.52%	99.00%	105.08%	96.49%	100.00%	-
EPS	0.22	0.34	0.09	0.29	0.83	1.38	1.66	-28.58%
YoY %	-35.29%	277.78%	-68.97%	-65.06%	-39.86%	-16.87%	-	-
Horiz. %	13.25%	20.48%	5.42%	17.47%	50.00%	83.13%	100.00%	-
DPS	0.17	0.61	0.44	0.17	0.61	0.28	0.56	-18.01%
YoY %	-72.13%	38.64%	158.82%	-72.13%	117.86%	-50.00%	-	-
Horiz. %	30.36%	108.93%	78.57%	30.36%	108.93%	50.00%	100.00%	-
NAPS	0.1551	0.1548	0.1517	0.1487	0.1418	0.1459	0.074	13.11%
YoY %	0.19%	2.04%	2.02%	4.87%	-2.81%	97.16%	-	-
Horiz. %	209.59%	209.19%	205.00%	200.95%	191.62%	197.16%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	1.15	0.64	0.88	1.88	0.91	1.13	1.04	-
P/RPS	0.48	0.31	0.56	1.32	0.60	0.81	0.48	0.00%
YoY %	54.84%	-44.64%	-57.58%	120.00%	-25.93%	68.75%	-	-
Horiz. %	100.00%	64.58%	116.67%	275.00%	125.00%	168.75%	100.00%	-
P/EPS	58.12	20.77	104.80	73.12	12.11	9.12	4.65	52.31%
YoY %	179.83%	-80.18%	43.33%	503.80%	32.79%	96.13%	-	-
Horiz. %	1,249.89%	446.67%	2,253.76%	1,572.47%	260.43%	196.13%	100.00%	-
EY	1.72	4.81	0.95	1.37	8.25	10.97	21.52	-34.35%
YoY %	-64.24%	406.32%	-30.66%	-83.39%	-24.79%	-49.02%	-	-
Horiz. %	7.99%	22.35%	4.41%	6.37%	38.34%	50.98%	100.00%	-
DY	1.30	8.59	4.55	0.80	6.05	2.21	7.21	-24.82%
YoY %	-84.87%	88.79%	468.75%	-86.78%	173.76%	-69.35%	-	-
Horiz. %	18.03%	119.14%	63.11%	11.10%	83.91%	30.65%	100.00%	-
P/NAPS	0.82	0.46	0.64	1.40	0.71	0.86	1.04	-3.88%
YoY %	78.26%	-28.12%	-54.29%	97.18%	-17.44%	-17.31%	-	-
Horiz. %	78.85%	44.23%	61.54%	134.62%	68.27%	82.69%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	27/08/07	28/08/06	29/08/05	23/08/04	25/08/03	28/08/02	23/08/01	-
Price	0.98	0.57	0.79	3.14	1.16	1.02	1.12	-
P/RPS	0.41	0.27	0.50	2.21	0.77	0.74	0.52	-3.88%
YoY %	51.85%	-46.00%	-77.38%	187.01%	4.05%	42.31%	-	-
Horiz. %	78.85%	51.92%	96.15%	425.00%	148.08%	142.31%	100.00%	-
P/EPS	49.53	18.50	94.09	122.13	15.44	8.23	5.00	46.52%
YoY %	167.73%	-80.34%	-22.96%	691.00%	87.61%	64.60%	-	-
Horiz. %	990.60%	370.00%	1,881.80%	2,442.60%	308.80%	164.60%	100.00%	-
EY	2.02	5.41	1.06	0.82	6.48	12.15	19.99	-31.74%
YoY %	-62.66%	410.38%	29.27%	-87.35%	-46.67%	-39.22%	-	-
Horiz. %	10.11%	27.06%	5.30%	4.10%	32.42%	60.78%	100.00%	-
DY	1.53	9.65	5.06	0.48	4.74	2.45	6.70	-21.80%
YoY %	-84.15%	90.71%	954.17%	-89.87%	93.47%	-63.43%	-	-
Horiz. %	22.84%	144.03%	75.52%	7.16%	70.75%	36.57%	100.00%	-
P/NAPS	0.70	0.41	0.58	2.34	0.91	0.78	1.12	-7.53%
YoY %	70.73%	-29.31%	-75.21%	157.14%	16.67%	-30.36%	-	-
Horiz. %	62.50%	36.61%	51.79%	208.93%	81.25%	69.64%	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

The Turtle Strategy Story (EP3): Implementing the strategy using the MQ Trader System!

MQ Trader

MQ Trading Signals

2024-06-27 11:00:00

ADX

Hourly

BUY

2024-06-27 10:35:00

ADX

5 Mins

BUY

2024-06-27 09:00:00

EMA 5

30 Mins

BUY

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

926

YTLPOWR

YTL POWER INTERNATIONAL BHD

709

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

686

MPI

MALAYSIAN PACIFIC INDUSTRIES

653

NOTION

NOTION VTEC BHD

573

MYEG

MY E.G. SERVICES BHD

496

GENTING

GENTING BHD

460

PBBANK

PUBLIC BANK BHD

458

Daily Stocks

HSI-CXF

0.075

-0.035

147,033,600

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.975

-0.045

96,230,200

YNHPROP

0.50

-0.105

93,242,200

AHB-WC

0.07

0.00

83,330,700

DNEX

0.44

-0.025

70,638,000

HSI-CV7

0.04

-0.015

55,149,500

1.25

+0.01

52,683,300

More active Stocks

GESHEN

3.40

+0.29

17,500

THETA

1.72

+0.24

19,996,500

PENTA

5.09

+0.16

4,118,600

PTT

2.38

+0.15

2,984,900

UTDPLT

24.22

+0.14

86,900

AIRPORT

9.73

+0.13

1,855,400

YOCB

2.31

+0.10

28,200

HSI-HUY

0.80

+0.10

10,000

HSI-HWU

0.75

+0.095

191,200

HSI-HWX

0.745

+0.09

8,800

More gainer Stocks

KLK

20.34

-0.34

665,600

HEIM

22.10

-0.28

370,700

DLADY

35.52

-0.28

16,300

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.36

-0.16

1,684,200

HLFG

17.24

-0.16

46,400

KHIND

2.65

-0.15

2,000

ICON

0.91

-0.14

10,381,400

HSI-CXT

0.725

-0.135

23,600

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