[LIIHEN] YoY TTM Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	606,369	455,081	356,404	323,545	331,074	251,478	249,700	15.92%
YoY %	33.24%	27.69%	10.16%	-2.27%	31.65%	0.71%	-	-
Horiz. %	242.84%	182.25%	142.73%	129.57%	132.59%	100.71%	100.00%	-
PBT	90,791	47,366	32,136	23,316	24,511	10,320	27,565	21.95%
YoY %	91.68%	47.39%	37.83%	-4.88%	137.51%	-62.56%	-	-
Horiz. %	329.37%	171.83%	116.58%	84.59%	88.92%	37.44%	100.00%	-
Tax	-18,946	-10,670	-8,524	-4,246	-6,168	-2,435	-6,789	18.63%
YoY %	-77.56%	-25.18%	-100.75%	31.16%	-153.31%	64.13%	-	-
Horiz. %	279.07%	157.17%	125.56%	62.54%	90.85%	35.87%	100.00%	-
NP	71,845	36,696	23,612	19,070	18,343	7,885	20,776	22.94%
YoY %	95.78%	55.41%	23.82%	3.96%	132.63%	-62.05%	-	-
Horiz. %	345.81%	176.63%	113.65%	91.79%	88.29%	37.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,845	36,696	23,612	19,070	18,343	7,885	20,776	22.94%
YoY %	95.78%	55.41%	23.82%	3.96%	132.63%	-62.05%	-	-
Horiz. %	345.81%	176.63%	113.65%	91.79%	88.29%	37.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.87%	22.53%	26.52%	18.21%	25.16%	23.59%	24.63%	-
YoY %	-7.37%	-15.05%	45.63%	-27.62%	6.66%	-4.22%	-	-
Horiz. %	84.73%	91.47%	107.67%	73.93%	102.15%	95.78%	100.00%	-
Total Cost	534,524	418,385	332,792	304,475	312,731	243,593	228,924	15.16%
YoY %	27.76%	25.72%	9.30%	-2.64%	28.38%	6.41%	-	-
Horiz. %	233.49%	182.76%	145.37%	133.00%	136.61%	106.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	242,982	180,014	153,930	139,403	128,622	114,451	113,424	13.52%
YoY %	34.98%	16.95%	10.42%	8.38%	12.38%	0.91%	-	-
Horiz. %	214.22%	158.71%	135.71%	122.90%	113.40%	100.91%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	30,604	4,001	8,098	7,500	5,398	4,196	5,997	31.17%
YoY %	664.91%	-50.59%	7.97%	38.94%	28.65%	-30.03%	-	-
Horiz. %	510.32%	66.72%	135.03%	125.06%	90.01%	69.97%	100.00%	-
Div Payout %	42.60%	10.91%	34.30%	39.33%	29.43%	53.22%	28.87%	-
YoY %	290.47%	-68.19%	-12.79%	33.64%	-44.70%	84.34%	-	-
Horiz. %	147.56%	37.79%	118.81%	136.23%	101.94%	184.34%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	242,982	180,014	153,930	139,403	128,622	114,451	113,424	13.52%
YoY %	34.98%	16.95%	10.42%	8.38%	12.38%	0.91%	-	-
Horiz. %	214.22%	158.71%	135.71%	122.90%	113.40%	100.91%	100.00%	-
NOSH	180,000	60,000	60,000	60,000	59,972	60,063	59,999	20.07%
YoY %	200.00%	0.00%	0.00%	0.05%	-0.15%	0.11%	-	-
Horiz. %	300.01%	100.00%	100.00%	100.00%	99.95%	100.11%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	11.85%	8.06%	6.63%	5.89%	5.54%	3.14%	8.32%	-
YoY %	47.02%	21.57%	12.56%	6.32%	76.43%	-62.26%	-	-
Horiz. %	142.43%	96.88%	79.69%	70.79%	66.59%	37.74%	100.00%	-
ROE	29.57%	20.39%	15.34%	13.68%	14.26%	6.89%	18.32%	-
YoY %	45.02%	32.92%	12.13%	-4.07%	106.97%	-62.39%	-	-
Horiz. %	161.41%	111.30%	83.73%	74.67%	77.84%	37.61%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	336.87	758.41	594.01	539.03	552.05	418.68	416.17	-3.45%
YoY %	-55.58%	27.68%	10.20%	-2.36%	31.85%	0.60%	-	-
Horiz. %	80.95%	182.24%	142.73%	129.52%	132.65%	100.60%	100.00%	-
EPS	39.91	61.16	39.35	31.77	30.59	13.13	34.63	2.39%
YoY %	-34.74%	55.43%	23.86%	3.86%	132.98%	-62.08%	-	-
Horiz. %	115.25%	176.61%	113.63%	91.74%	88.33%	37.92%	100.00%	-
DPS	17.00	6.67	13.50	12.50	9.00	7.00	10.00	9.23%
YoY %	154.87%	-50.59%	8.00%	38.89%	28.57%	-30.00%	-	-
Horiz. %	170.00%	66.70%	135.00%	125.00%	90.00%	70.00%	100.00%	-
NAPS	1.3499	3.00	2.5655	2.3225	2.1447	1.9055	1.8904	-5.45%
YoY %	-55.00%	16.94%	10.46%	8.29%	12.55%	0.80%	-	-
Horiz. %	71.41%	158.70%	135.71%	122.86%	113.45%	100.80%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 60,000
RPS	112.29	84.27	66.00	59.92	61.31	46.57	46.24	15.92%
YoY %	33.25%	27.68%	10.15%	-2.27%	31.65%	0.71%	-	-
Horiz. %	242.84%	182.24%	142.73%	129.58%	132.59%	100.71%	100.00%	-
EPS	13.30	6.80	4.37	3.53	3.40	1.46	3.85	22.92%
YoY %	95.59%	55.61%	23.80%	3.82%	132.88%	-62.08%	-	-
Horiz. %	345.45%	176.62%	113.51%	91.69%	88.31%	37.92%	100.00%	-
DPS	5.67	0.74	1.50	1.39	1.00	0.78	1.11	31.20%
YoY %	666.22%	-50.67%	7.91%	39.00%	28.21%	-29.73%	-	-
Horiz. %	510.81%	66.67%	135.14%	125.23%	90.09%	70.27%	100.00%	-
NAPS	0.45	0.3334	0.2851	0.2582	0.2382	0.2119	0.21	13.53%
YoY %	34.97%	16.94%	10.42%	8.40%	12.41%	0.90%	-	-
Horiz. %	214.29%	158.76%	135.76%	122.95%	113.43%	100.90%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	3.08	4.73	2.49	1.61	1.03	1.02	1.21	-
P/RPS	0.91	0.62	0.42	0.30	0.19	0.24	0.29	20.97%
YoY %	46.77%	47.62%	40.00%	57.89%	-20.83%	-17.24%	-	-
Horiz. %	313.79%	213.79%	144.83%	103.45%	65.52%	82.76%	100.00%	-
P/EPS	7.72	7.73	6.33	5.07	3.37	7.77	3.49	14.13%
YoY %	-0.13%	22.12%	24.85%	50.45%	-56.63%	122.64%	-	-
Horiz. %	221.20%	221.49%	181.38%	145.27%	96.56%	222.64%	100.00%	-
EY	12.96	12.93	15.80	19.73	29.70	12.87	28.62	-12.35%
YoY %	0.23%	-18.16%	-19.92%	-33.57%	130.77%	-55.03%	-	-
Horiz. %	45.28%	45.18%	55.21%	68.94%	103.77%	44.97%	100.00%	-
DY	5.52	1.41	5.42	7.76	8.74	6.86	8.26	-6.49%
YoY %	291.49%	-73.99%	-30.15%	-11.21%	27.41%	-16.95%	-	-
Horiz. %	66.83%	17.07%	65.62%	93.95%	105.81%	83.05%	100.00%	-
P/NAPS	2.28	1.58	0.97	0.69	0.48	0.54	0.64	23.55%
YoY %	44.30%	62.89%	40.58%	43.75%	-11.11%	-15.62%	-	-
Horiz. %	356.25%	246.88%	151.56%	107.81%	75.00%	84.38%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	19/08/16	24/08/15	25/08/14	23/08/13	27/08/12	18/08/11	23/08/10	-
Price	3.38	5.75	2.64	1.87	1.30	0.81	1.39	-
P/RPS	1.00	0.76	0.44	0.35	0.24	0.19	0.33	20.27%
YoY %	31.58%	72.73%	25.71%	45.83%	26.32%	-42.42%	-	-
Horiz. %	303.03%	230.30%	133.33%	106.06%	72.73%	57.58%	100.00%	-
P/EPS	8.47	9.40	6.71	5.89	4.25	6.17	4.01	13.25%
YoY %	-9.89%	40.09%	13.92%	38.59%	-31.12%	53.87%	-	-
Horiz. %	211.22%	234.41%	167.33%	146.88%	105.99%	153.87%	100.00%	-
EY	11.81	10.64	14.91	16.99	23.53	16.21	24.91	-11.68%
YoY %	11.00%	-28.64%	-12.24%	-27.79%	45.16%	-34.93%	-	-
Horiz. %	47.41%	42.71%	59.86%	68.21%	94.46%	65.07%	100.00%	-
DY	5.03	1.16	5.11	6.68	6.92	8.64	7.19	-5.77%
YoY %	333.62%	-77.30%	-23.50%	-3.47%	-19.91%	20.17%	-	-
Horiz. %	69.96%	16.13%	71.07%	92.91%	96.24%	120.17%	100.00%	-
P/NAPS	2.50	1.92	1.03	0.81	0.61	0.43	0.74	22.47%
YoY %	30.21%	86.41%	27.16%	32.79%	41.86%	-41.89%	-	-
Horiz. %	337.84%	259.46%	139.19%	109.46%	82.43%	58.11%	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

MQ Market Updates - 25 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 16:50:00

EMA 5

5 Mins

SELL

2024-06-25 16:40:00

EMA 5

5 Mins

BUY

2024-06-25 16:30:00

OBV

30 Mins

SELL

2024-06-25 12:10:00

ADX

10 Mins

SELL

2024-06-25 12:10:00

EMA 5

5 Mins

SELL

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

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

659

MPI

MALAYSIAN PACIFIC INDUSTRIES

641

YTLPOWR

YTL POWER INTERNATIONAL BHD

579

DNEX

DAGANG NEXCHANGE BERHAD

578

NOTION

NOTION VTEC BHD

574

GENTING

GENTING BHD

508

HEXCAP

HEXTAR CAPITAL BERHAD

464

PBBANK

PUBLIC BANK BHD

458

Daily Stocks

HSI-CXF

0.12

-0.005

411,949,000

HSI-HUZ

0.195

-0.01

304,844,100

HSI-HU8

0.075

-0.005

192,819,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

136,541,200

HSI-CXV

0.145

0.00

90,810,300

JCY

0.695

-0.08

90,327,000

AHB-WC

0.065

0.00

81,853,700

YGL

0.245

+0.06

76,783,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

KLK

20.98

+0.54

1,425,400

TENAGA

14.00

+0.28

11,022,800

DLADY

36.02

+0.20

11,200

HLFG

17.20

+0.14

477,500

HEIM

23.20

+0.14

147,100

KIMLUN

1.38

+0.10

1,105,500

ALLIANZ

22.12

+0.10

27,700

SGBHD

0.60

+0.10

10,000

HARTA

3.26

+0.09

3,726,100

BURSA

8.84

+0.09

1,093,900

More gainer Stocks

NESTLE

122.50

-0.50

350,100

PETGAS

18.04

-0.30

751,200

NOTION

2.06

-0.26

37,862,400

PETDAG

17.20

-0.26

436,900

SAM

6.16

-0.25

293,200

KESM

7.18

-0.23

88,800

AXIATA-C1B

0.035

-0.225

1,380,000

MPI

38.60

-0.22

172,200

YTLPOWR

4.67

-0.21

30,544,000

ECOWLD-C26

0.01

-0.20

100

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