[LIIHEN] YoY TTM Result on 30-Jun-2009 [#2]

Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 68.5%
YoY- 2098.99%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 331,074 251,478 249,700 203,083 157,585 142,351 124,790 17.64%
PBT 24,511 10,320 27,565 18,877 414 980 2,817 43.36%
Tax -6,168 -2,435 -6,789 -3,704 276 204 -964 36.21%
NP 18,343 7,885 20,776 15,173 690 1,184 1,853 46.48%
-
NP to SH 18,343 7,885 20,776 15,173 690 1,184 1,853 46.48%
-
Tax Rate 25.16% 23.59% 24.63% 19.62% -66.67% -20.82% 34.22% -
Total Cost 312,731 243,593 228,924 187,910 156,895 141,167 122,937 16.82%
-
Net Worth 128,622 114,451 113,424 96,477 82,894 83,774 83,585 7.44%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 5,398 4,196 5,997 2,398 1,795 897 3,299 8.54%
Div Payout % 29.43% 53.22% 28.87% 15.81% 260.21% 75.81% 178.07% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 128,622 114,451 113,424 96,477 82,894 83,774 83,585 7.44%
NOSH 59,972 60,063 59,999 59,972 59,473 59,838 60,133 -0.04%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.54% 3.14% 8.32% 7.47% 0.44% 0.83% 1.48% -
ROE 14.26% 6.89% 18.32% 15.73% 0.83% 1.41% 2.22% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 552.05 418.68 416.17 338.63 264.97 237.89 207.52 17.69%
EPS 30.59 13.13 34.63 25.30 1.16 1.98 3.08 46.56%
DPS 9.00 7.00 10.00 4.00 3.00 1.50 5.50 8.54%
NAPS 2.1447 1.9055 1.8904 1.6087 1.3938 1.40 1.39 7.48%
Adjusted Per Share Value based on latest NOSH - 59,972
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 61.31 46.57 46.24 37.61 29.18 26.36 23.11 17.64%
EPS 3.40 1.46 3.85 2.81 0.13 0.22 0.34 46.72%
DPS 1.00 0.78 1.11 0.44 0.33 0.17 0.61 8.57%
NAPS 0.2382 0.2119 0.21 0.1787 0.1535 0.1551 0.1548 7.44%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.03 1.02 1.21 0.55 0.51 1.15 0.64 -
P/RPS 0.19 0.24 0.29 0.16 0.19 0.48 0.31 -7.82%
P/EPS 3.37 7.77 3.49 2.17 43.96 58.12 20.77 -26.12%
EY 29.70 12.87 28.62 46.00 2.27 1.72 4.81 35.40%
DY 8.74 6.86 8.26 7.27 5.88 1.30 8.59 0.28%
P/NAPS 0.48 0.54 0.64 0.34 0.37 0.82 0.46 0.71%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 18/08/11 23/08/10 21/08/09 25/08/08 27/08/07 28/08/06 -
Price 1.30 0.81 1.39 0.59 0.50 0.98 0.57 -
P/RPS 0.24 0.19 0.33 0.17 0.19 0.41 0.27 -1.94%
P/EPS 4.25 6.17 4.01 2.33 43.10 49.53 18.50 -21.72%
EY 23.53 16.21 24.91 42.88 2.32 2.02 5.41 27.73%
DY 6.92 8.64 7.19 6.78 6.00 1.53 9.65 -5.38%
P/NAPS 0.61 0.43 0.74 0.37 0.36 0.70 0.41 6.83%

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