[LIIHEN] YoY TTM Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	356,404	323,545	331,074	251,478	249,700	203,083	157,585	14.56%
YoY %	10.16%	-2.27%	31.65%	0.71%	22.95%	28.87%	-	-
Horiz. %	226.17%	205.31%	210.09%	159.58%	158.45%	128.87%	100.00%	-
PBT	32,136	23,316	24,511	10,320	27,565	18,877	414	106.46%
YoY %	37.83%	-4.88%	137.51%	-62.56%	46.02%	4,459.66%	-	-
Horiz. %	7,762.32%	5,631.88%	5,920.53%	2,492.75%	6,658.21%	4,559.66%	100.00%	-
Tax	-8,524	-4,246	-6,168	-2,435	-6,789	-3,704	276	-
YoY %	-100.75%	31.16%	-153.31%	64.13%	-83.29%	-1,442.03%	-	-
Horiz. %	-3,088.41%	-1,538.41%	-2,234.78%	-882.25%	-2,459.78%	-1,342.03%	100.00%	-
NP	23,612	19,070	18,343	7,885	20,776	15,173	690	80.13%
YoY %	23.82%	3.96%	132.63%	-62.05%	36.93%	2,098.99%	-	-
Horiz. %	3,422.03%	2,763.77%	2,658.41%	1,142.75%	3,011.01%	2,198.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,612	19,070	18,343	7,885	20,776	15,173	690	80.13%
YoY %	23.82%	3.96%	132.63%	-62.05%	36.93%	2,098.99%	-	-
Horiz. %	3,422.03%	2,763.77%	2,658.41%	1,142.75%	3,011.01%	2,198.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.52%	18.21%	25.16%	23.59%	24.63%	19.62%	-66.67%	-
YoY %	45.63%	-27.62%	6.66%	-4.22%	25.54%	129.43%	-	-
Horiz. %	-39.78%	-27.31%	-37.74%	-35.38%	-36.94%	-29.43%	100.00%	-
Total Cost	332,792	304,475	312,731	243,593	228,924	187,910	156,895	13.34%
YoY %	9.30%	-2.64%	28.38%	6.41%	21.83%	19.77%	-	-
Horiz. %	212.11%	194.06%	199.33%	155.26%	145.91%	119.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	153,930	139,403	128,622	114,451	113,424	96,477	82,894	10.86%
YoY %	10.42%	8.38%	12.38%	0.91%	17.57%	16.39%	-	-
Horiz. %	185.69%	168.17%	155.16%	138.07%	136.83%	116.39%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	8,098	7,500	5,398	4,196	5,997	2,398	1,795	28.52%
YoY %	7.97%	38.94%	28.65%	-30.03%	150.08%	33.59%	-	-
Horiz. %	451.14%	417.83%	300.72%	233.76%	334.09%	133.59%	100.00%	-
Div Payout %	34.30%	39.33%	29.43%	53.22%	28.87%	15.81%	260.21%	-
YoY %	-12.79%	33.64%	-44.70%	84.34%	82.61%	-93.92%	-	-
Horiz. %	13.18%	15.11%	11.31%	20.45%	11.09%	6.08%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	153,930	139,403	128,622	114,451	113,424	96,477	82,894	10.86%
YoY %	10.42%	8.38%	12.38%	0.91%	17.57%	16.39%	-	-
Horiz. %	185.69%	168.17%	155.16%	138.07%	136.83%	116.39%	100.00%	-
NOSH	60,000	60,000	59,972	60,063	59,999	59,972	59,473	0.14%
YoY %	0.00%	0.05%	-0.15%	0.11%	0.05%	0.84%	-	-
Horiz. %	100.89%	100.89%	100.84%	100.99%	100.88%	100.84%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	6.63%	5.89%	5.54%	3.14%	8.32%	7.47%	0.44%	-
YoY %	12.56%	6.32%	76.43%	-62.26%	11.38%	1,597.73%	-	-
Horiz. %	1,506.82%	1,338.64%	1,259.09%	713.64%	1,890.91%	1,697.73%	100.00%	-
ROE	15.34%	13.68%	14.26%	6.89%	18.32%	15.73%	0.83%	-
YoY %	12.13%	-4.07%	106.97%	-62.39%	16.47%	1,795.18%	-	-
Horiz. %	1,848.19%	1,648.19%	1,718.07%	830.12%	2,207.23%	1,895.18%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	594.01	539.03	552.05	418.68	416.17	338.63	264.97	14.39%
YoY %	10.20%	-2.36%	31.85%	0.60%	22.90%	27.80%	-	-
Horiz. %	224.18%	203.43%	208.34%	158.01%	157.06%	127.80%	100.00%	-
EPS	39.35	31.77	30.59	13.13	34.63	25.30	1.16	79.87%
YoY %	23.86%	3.86%	132.98%	-62.08%	36.88%	2,081.03%	-	-
Horiz. %	3,392.24%	2,738.79%	2,637.07%	1,131.90%	2,985.34%	2,181.03%	100.00%	-
DPS	13.50	12.50	9.00	7.00	10.00	4.00	3.00	28.47%
YoY %	8.00%	38.89%	28.57%	-30.00%	150.00%	33.33%	-	-
Horiz. %	450.00%	416.67%	300.00%	233.33%	333.33%	133.33%	100.00%	-
NAPS	2.5655	2.3225	2.1447	1.9055	1.8904	1.6087	1.3938	10.69%
YoY %	10.46%	8.29%	12.55%	0.80%	17.51%	15.42%	-	-
Horiz. %	184.07%	166.63%	153.87%	136.71%	135.63%	115.42%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 60,063
RPS	65.88	59.80	61.20	46.48	46.15	37.54	29.13	14.56%
YoY %	10.17%	-2.29%	31.67%	0.72%	22.94%	28.87%	-	-
Horiz. %	226.16%	205.29%	210.09%	159.56%	158.43%	128.87%	100.00%	-
EPS	4.36	3.52	3.39	1.46	3.84	2.80	0.13	79.53%
YoY %	23.86%	3.83%	132.19%	-61.98%	37.14%	2,053.85%	-	-
Horiz. %	3,353.85%	2,707.69%	2,607.69%	1,123.08%	2,953.85%	2,153.85%	100.00%	-
DPS	1.50	1.39	1.00	0.78	1.11	0.44	0.33	28.69%
YoY %	7.91%	39.00%	28.21%	-29.73%	152.27%	33.33%	-	-
Horiz. %	454.55%	421.21%	303.03%	236.36%	336.36%	133.33%	100.00%	-
NAPS	0.2845	0.2577	0.2377	0.2116	0.2097	0.1783	0.1532	10.86%
YoY %	10.40%	8.41%	12.33%	0.91%	17.61%	16.38%	-	-
Horiz. %	185.70%	168.21%	155.16%	138.12%	136.88%	116.38%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	2.49	1.61	1.03	1.02	1.21	0.55	0.51	-
P/RPS	0.42	0.30	0.19	0.24	0.29	0.16	0.19	14.12%
YoY %	40.00%	57.89%	-20.83%	-17.24%	81.25%	-15.79%	-	-
Horiz. %	221.05%	157.89%	100.00%	126.32%	152.63%	84.21%	100.00%	-
P/EPS	6.33	5.07	3.37	7.77	3.49	2.17	43.96	-27.59%
YoY %	24.85%	50.45%	-56.63%	122.64%	60.83%	-95.06%	-	-
Horiz. %	14.40%	11.53%	7.67%	17.68%	7.94%	4.94%	100.00%	-
EY	15.80	19.73	29.70	12.87	28.62	46.00	2.27	38.15%
YoY %	-19.92%	-33.57%	130.77%	-55.03%	-37.78%	1,926.43%	-	-
Horiz. %	696.04%	869.16%	1,308.37%	566.96%	1,260.79%	2,026.43%	100.00%	-
DY	5.42	7.76	8.74	6.86	8.26	7.27	5.88	-1.34%
YoY %	-30.15%	-11.21%	27.41%	-16.95%	13.62%	23.64%	-	-
Horiz. %	92.18%	131.97%	148.64%	116.67%	140.48%	123.64%	100.00%	-
P/NAPS	0.97	0.69	0.48	0.54	0.64	0.34	0.37	17.41%
YoY %	40.58%	43.75%	-11.11%	-15.62%	88.24%	-8.11%	-	-
Horiz. %	262.16%	186.49%	129.73%	145.95%	172.97%	91.89%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/08/14	23/08/13	27/08/12	18/08/11	23/08/10	21/08/09	25/08/08	-
Price	2.64	1.87	1.30	0.81	1.39	0.59	0.50	-
P/RPS	0.44	0.35	0.24	0.19	0.33	0.17	0.19	15.01%
YoY %	25.71%	45.83%	26.32%	-42.42%	94.12%	-10.53%	-	-
Horiz. %	231.58%	184.21%	126.32%	100.00%	173.68%	89.47%	100.00%	-
P/EPS	6.71	5.89	4.25	6.17	4.01	2.33	43.10	-26.64%
YoY %	13.92%	38.59%	-31.12%	53.87%	72.10%	-94.59%	-	-
Horiz. %	15.57%	13.67%	9.86%	14.32%	9.30%	5.41%	100.00%	-
EY	14.91	16.99	23.53	16.21	24.91	42.88	2.32	36.33%
YoY %	-12.24%	-27.79%	45.16%	-34.93%	-41.91%	1,748.28%	-	-
Horiz. %	642.67%	732.33%	1,014.22%	698.71%	1,073.71%	1,848.28%	100.00%	-
DY	5.11	6.68	6.92	8.64	7.19	6.78	6.00	-2.63%
YoY %	-23.50%	-3.47%	-19.91%	20.17%	6.05%	13.00%	-	-
Horiz. %	85.17%	111.33%	115.33%	144.00%	119.83%	113.00%	100.00%	-
P/NAPS	1.03	0.81	0.61	0.43	0.74	0.37	0.36	19.13%
YoY %	27.16%	32.79%	41.86%	-41.89%	100.00%	2.78%	-	-
Horiz. %	286.11%	225.00%	169.44%	119.44%	205.56%	102.78%	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