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

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	331,074	251,478	249,700	203,083	157,585	142,351	124,790	17.64%
YoY %	31.65%	0.71%	22.95%	28.87%	10.70%	14.07%	-	-
Horiz. %	265.30%	201.52%	200.10%	162.74%	126.28%	114.07%	100.00%	-
PBT	24,511	10,320	27,565	18,877	414	980	2,817	43.36%
YoY %	137.51%	-62.56%	46.02%	4,459.66%	-57.76%	-65.21%	-	-
Horiz. %	870.11%	366.35%	978.52%	670.11%	14.70%	34.79%	100.00%	-
Tax	-6,168	-2,435	-6,789	-3,704	276	204	-964	36.21%
YoY %	-153.31%	64.13%	-83.29%	-1,442.03%	35.29%	121.16%	-	-
Horiz. %	639.83%	252.59%	704.25%	384.23%	-28.63%	-21.16%	100.00%	-
NP	18,343	7,885	20,776	15,173	690	1,184	1,853	46.48%
YoY %	132.63%	-62.05%	36.93%	2,098.99%	-41.72%	-36.10%	-	-
Horiz. %	989.91%	425.53%	1,121.21%	818.83%	37.24%	63.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,343	7,885	20,776	15,173	690	1,184	1,853	46.48%
YoY %	132.63%	-62.05%	36.93%	2,098.99%	-41.72%	-36.10%	-	-
Horiz. %	989.91%	425.53%	1,121.21%	818.83%	37.24%	63.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.16%	23.59%	24.63%	19.62%	-66.67%	-20.82%	34.22%	-
YoY %	6.66%	-4.22%	25.54%	129.43%	-220.22%	-160.84%	-	-
Horiz. %	73.52%	68.94%	71.98%	57.33%	-194.83%	-60.84%	100.00%	-
Total Cost	312,731	243,593	228,924	187,910	156,895	141,167	122,937	16.82%
YoY %	28.38%	6.41%	21.83%	19.77%	11.14%	14.83%	-	-
Horiz. %	254.38%	198.14%	186.21%	152.85%	127.62%	114.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	128,622	114,451	113,424	96,477	82,894	83,774	83,585	7.44%
YoY %	12.38%	0.91%	17.57%	16.39%	-1.05%	0.23%	-	-
Horiz. %	153.88%	136.93%	135.70%	115.42%	99.17%	100.23%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	5,398	4,196	5,997	2,398	1,795	897	3,299	8.54%
YoY %	28.65%	-30.03%	150.08%	33.59%	100.11%	-72.81%	-	-
Horiz. %	163.63%	127.19%	181.78%	72.69%	54.41%	27.19%	100.00%	-
Div Payout %	29.43%	53.22%	28.87%	15.81%	260.21%	75.81%	178.07%	-
YoY %	-44.70%	84.34%	82.61%	-93.92%	243.24%	-57.43%	-	-
Horiz. %	16.53%	29.89%	16.21%	8.88%	146.13%	42.57%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	128,622	114,451	113,424	96,477	82,894	83,774	83,585	7.44%
YoY %	12.38%	0.91%	17.57%	16.39%	-1.05%	0.23%	-	-
Horiz. %	153.88%	136.93%	135.70%	115.42%	99.17%	100.23%	100.00%	-
NOSH	59,972	60,063	59,999	59,972	59,473	59,838	60,133	-0.04%
YoY %	-0.15%	0.11%	0.05%	0.84%	-0.61%	-0.49%	-	-
Horiz. %	99.73%	99.88%	99.78%	99.73%	98.90%	99.51%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	5.54%	3.14%	8.32%	7.47%	0.44%	0.83%	1.48%	-
YoY %	76.43%	-62.26%	11.38%	1,597.73%	-46.99%	-43.92%	-	-
Horiz. %	374.32%	212.16%	562.16%	504.73%	29.73%	56.08%	100.00%	-
ROE	14.26%	6.89%	18.32%	15.73%	0.83%	1.41%	2.22%	-
YoY %	106.97%	-62.39%	16.47%	1,795.18%	-41.13%	-36.49%	-	-
Horiz. %	642.34%	310.36%	825.23%	708.56%	37.39%	63.51%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	552.05	418.68	416.17	338.63	264.97	237.89	207.52	17.69%
YoY %	31.85%	0.60%	22.90%	27.80%	11.38%	14.63%	-	-
Horiz. %	266.02%	201.75%	200.54%	163.18%	127.68%	114.63%	100.00%	-
EPS	30.59	13.13	34.63	25.30	1.16	1.98	3.08	46.56%
YoY %	132.98%	-62.08%	36.88%	2,081.03%	-41.41%	-35.71%	-	-
Horiz. %	993.18%	426.30%	1,124.35%	821.43%	37.66%	64.29%	100.00%	-
DPS	9.00	7.00	10.00	4.00	3.00	1.50	5.50	8.54%
YoY %	28.57%	-30.00%	150.00%	33.33%	100.00%	-72.73%	-	-
Horiz. %	163.64%	127.27%	181.82%	72.73%	54.55%	27.27%	100.00%	-
NAPS	2.1447	1.9055	1.8904	1.6087	1.3938	1.40	1.39	7.48%
YoY %	12.55%	0.80%	17.51%	15.42%	-0.44%	0.72%	-	-
Horiz. %	154.29%	137.09%	136.00%	115.73%	100.27%	100.72%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 59,972
RPS	61.31	46.57	46.24	37.61	29.18	26.36	23.11	17.64%
YoY %	31.65%	0.71%	22.95%	28.89%	10.70%	14.06%	-	-
Horiz. %	265.30%	201.51%	200.09%	162.74%	126.27%	114.06%	100.00%	-
EPS	3.40	1.46	3.85	2.81	0.13	0.22	0.34	46.72%
YoY %	132.88%	-62.08%	37.01%	2,061.54%	-40.91%	-35.29%	-	-
Horiz. %	1,000.00%	429.41%	1,132.35%	826.47%	38.24%	64.71%	100.00%	-
DPS	1.00	0.78	1.11	0.44	0.33	0.17	0.61	8.57%
YoY %	28.21%	-29.73%	152.27%	33.33%	94.12%	-72.13%	-	-
Horiz. %	163.93%	127.87%	181.97%	72.13%	54.10%	27.87%	100.00%	-
NAPS	0.2382	0.2119	0.21	0.1787	0.1535	0.1551	0.1548	7.44%
YoY %	12.41%	0.90%	17.52%	16.42%	-1.03%	0.19%	-	-
Horiz. %	153.88%	136.89%	135.66%	115.44%	99.16%	100.19%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-20.83%	-17.24%	81.25%	-15.79%	-60.42%	54.84%	-	-
Horiz. %	61.29%	77.42%	93.55%	51.61%	61.29%	154.84%	100.00%	-
P/EPS	3.37	7.77	3.49	2.17	43.96	58.12	20.77	-26.12%
YoY %	-56.63%	122.64%	60.83%	-95.06%	-24.36%	179.83%	-	-
Horiz. %	16.23%	37.41%	16.80%	10.45%	211.65%	279.83%	100.00%	-
EY	29.70	12.87	28.62	46.00	2.27	1.72	4.81	35.40%
YoY %	130.77%	-55.03%	-37.78%	1,926.43%	31.98%	-64.24%	-	-
Horiz. %	617.46%	267.57%	595.01%	956.34%	47.19%	35.76%	100.00%	-
DY	8.74	6.86	8.26	7.27	5.88	1.30	8.59	0.28%
YoY %	27.41%	-16.95%	13.62%	23.64%	352.31%	-84.87%	-	-
Horiz. %	101.75%	79.86%	96.16%	84.63%	68.45%	15.13%	100.00%	-
P/NAPS	0.48	0.54	0.64	0.34	0.37	0.82	0.46	0.71%
YoY %	-11.11%	-15.62%	88.24%	-8.11%	-54.88%	78.26%	-	-
Horiz. %	104.35%	117.39%	139.13%	73.91%	80.43%	178.26%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	26.32%	-42.42%	94.12%	-10.53%	-53.66%	51.85%	-	-
Horiz. %	88.89%	70.37%	122.22%	62.96%	70.37%	151.85%	100.00%	-
P/EPS	4.25	6.17	4.01	2.33	43.10	49.53	18.50	-21.72%
YoY %	-31.12%	53.87%	72.10%	-94.59%	-12.98%	167.73%	-	-
Horiz. %	22.97%	33.35%	21.68%	12.59%	232.97%	267.73%	100.00%	-
EY	23.53	16.21	24.91	42.88	2.32	2.02	5.41	27.73%
YoY %	45.16%	-34.93%	-41.91%	1,748.28%	14.85%	-62.66%	-	-
Horiz. %	434.94%	299.63%	460.44%	792.61%	42.88%	37.34%	100.00%	-
DY	6.92	8.64	7.19	6.78	6.00	1.53	9.65	-5.38%
YoY %	-19.91%	20.17%	6.05%	13.00%	292.16%	-84.15%	-	-
Horiz. %	71.71%	89.53%	74.51%	70.26%	62.18%	15.85%	100.00%	-
P/NAPS	0.61	0.43	0.74	0.37	0.36	0.70	0.41	6.83%
YoY %	41.86%	-41.89%	100.00%	2.78%	-48.57%	70.73%	-	-
Horiz. %	148.78%	104.88%	180.49%	90.24%	87.80%	170.73%	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