[LIIHEN] YoY TTM Result on 30-Sep-2005 [#3]

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
TTM Result
Revenue	176,116	142,959	132,678	95,824	89,664	88,425	86,404	12.58%
YoY %	23.19%	7.75%	38.46%	6.87%	1.40%	2.34%	-	-
Horiz. %	203.83%	165.45%	153.56%	110.90%	103.77%	102.34%	100.00%	-
PBT	2,595	1,294	2,715	399	2,087	3,786	10,276	-20.47%
YoY %	100.54%	-52.34%	580.45%	-80.88%	-44.88%	-63.16%	-	-
Horiz. %	25.25%	12.59%	26.42%	3.88%	20.31%	36.84%	100.00%	-
Tax	4	121	-1,151	-567	400	-949	-3,160	-
YoY %	-96.69%	110.51%	-103.00%	-241.75%	142.15%	69.97%	-	-
Horiz. %	-0.13%	-3.83%	36.42%	17.94%	-12.66%	30.03%	100.00%	-
NP	2,599	1,415	1,564	-168	2,487	2,837	7,116	-15.44%
YoY %	83.67%	-9.53%	1,030.95%	-106.76%	-12.34%	-60.13%	-	-
Horiz. %	36.52%	19.88%	21.98%	-2.36%	34.95%	39.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,599	1,415	1,564	-168	2,487	2,837	7,116	-15.44%
YoY %	83.67%	-9.53%	1,030.95%	-106.76%	-12.34%	-60.13%	-	-
Horiz. %	36.52%	19.88%	21.98%	-2.36%	34.95%	39.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.15%	-9.35%	42.39%	142.11%	-19.17%	25.07%	30.75%	-
YoY %	98.40%	-122.06%	-70.17%	841.31%	-176.47%	-18.47%	-	-
Horiz. %	-0.49%	-30.41%	137.85%	462.15%	-62.34%	81.53%	100.00%	-
Total Cost	173,517	141,544	131,114	95,992	87,177	85,588	79,288	13.92%
YoY %	22.59%	7.95%	36.59%	10.11%	1.86%	7.95%	-	-
Horiz. %	218.84%	178.52%	165.36%	121.07%	109.95%	107.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	85,994	84,856	84,323	82,799	81,471	76,800	79,477	1.32%
YoY %	1.34%	0.63%	1.84%	1.63%	6.08%	-3.37%	-	-
Horiz. %	108.20%	106.77%	106.10%	104.18%	102.51%	96.63%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	892	1,800	2,099	2,395	1,198	2,700	3,001	-18.29%
YoY %	-50.44%	-14.24%	-12.36%	99.92%	-55.63%	-10.03%	-	-
Horiz. %	29.72%	59.98%	69.94%	79.81%	39.92%	89.97%	100.00%	-
Div Payout %	34.32%	127.28%	134.25%	0.00%	48.17%	95.19%	42.18%	-
YoY %	-73.04%	-5.19%	0.00%	0.00%	-49.40%	125.68%	-	-
Horiz. %	81.37%	301.75%	318.28%	0.00%	114.20%	225.68%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	85,994	84,856	84,323	82,799	81,471	76,800	79,477	1.32%
YoY %	1.34%	0.63%	1.84%	1.63%	6.08%	-3.37%	-	-
Horiz. %	108.20%	106.77%	106.10%	104.18%	102.51%	96.63%	100.00%	-
NOSH	59,926	60,224	59,803	59,999	59,905	60,000	60,060	-0.03%
YoY %	-0.49%	0.70%	-0.33%	0.16%	-0.16%	-0.10%	-	-
Horiz. %	99.78%	100.27%	99.57%	99.90%	99.74%	99.90%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	1.48%	0.99%	1.18%	-0.18%	2.77%	3.21%	8.24%	-
YoY %	49.49%	-16.10%	755.56%	-106.50%	-13.71%	-61.04%	-	-
Horiz. %	17.96%	12.01%	14.32%	-2.18%	33.62%	38.96%	100.00%	-
ROE	3.02%	1.67%	1.85%	-0.20%	3.05%	3.69%	8.95%	-
YoY %	80.84%	-9.73%	1,025.00%	-106.56%	-17.34%	-58.77%	-	-
Horiz. %	33.74%	18.66%	20.67%	-2.23%	34.08%	41.23%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	293.89	237.38	221.86	159.71	149.68	147.38	143.86	12.63%
YoY %	23.81%	7.00%	38.91%	6.70%	1.56%	2.45%	-	-
Horiz. %	204.29%	165.01%	154.22%	111.02%	104.05%	102.45%	100.00%	-
EPS	4.34	2.35	2.62	-0.28	4.15	4.73	11.85	-15.40%
YoY %	84.68%	-10.31%	1,035.71%	-106.75%	-12.26%	-60.08%	-	-
Horiz. %	36.62%	19.83%	22.11%	-2.36%	35.02%	39.92%	100.00%	-
DPS	1.50	3.00	3.50	4.00	2.00	4.50	5.00	-18.16%
YoY %	-50.00%	-14.29%	-12.50%	100.00%	-55.56%	-10.00%	-	-
Horiz. %	30.00%	60.00%	70.00%	80.00%	40.00%	90.00%	100.00%	-
NAPS	1.435	1.409	1.41	1.38	1.36	1.28	1.3233	1.35%
YoY %	1.85%	-0.07%	2.17%	1.47%	6.25%	-3.27%	-	-
Horiz. %	108.44%	106.48%	106.55%	104.28%	102.77%	96.73%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 59,999
RPS	32.61	26.47	24.57	17.75	16.60	16.38	16.00	12.58%
YoY %	23.20%	7.73%	38.42%	6.93%	1.34%	2.37%	-	-
Horiz. %	203.81%	165.44%	153.56%	110.94%	103.75%	102.38%	100.00%	-
EPS	0.48	0.26	0.29	-0.03	0.46	0.53	1.32	-15.50%
YoY %	84.62%	-10.34%	1,066.67%	-106.52%	-13.21%	-59.85%	-	-
Horiz. %	36.36%	19.70%	21.97%	-2.27%	34.85%	40.15%	100.00%	-
DPS	0.17	0.33	0.39	0.44	0.22	0.50	0.56	-18.00%
YoY %	-48.48%	-15.38%	-11.36%	100.00%	-56.00%	-10.71%	-	-
Horiz. %	30.36%	58.93%	69.64%	78.57%	39.29%	89.29%	100.00%	-
NAPS	0.1592	0.1571	0.1562	0.1533	0.1509	0.1422	0.1472	1.31%
YoY %	1.34%	0.58%	1.89%	1.59%	6.12%	-3.40%	-	-
Horiz. %	108.15%	106.73%	106.11%	104.14%	102.51%	96.60%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	0.55	0.76	0.56	0.73	5.25	0.93	0.81	-
P/RPS	0.19	0.32	0.25	0.46	3.51	0.63	0.56	-16.47%
YoY %	-40.62%	28.00%	-45.65%	-86.89%	457.14%	12.50%	-	-
Horiz. %	33.93%	57.14%	44.64%	82.14%	626.79%	112.50%	100.00%	-
P/EPS	12.68	32.35	21.41	-260.71	126.46	19.67	6.84	10.82%
YoY %	-60.80%	51.10%	108.21%	-306.16%	542.91%	187.57%	-	-
Horiz. %	185.38%	472.95%	313.01%	-3,811.55%	1,848.83%	287.57%	100.00%	-
EY	7.89	3.09	4.67	-0.38	0.79	5.08	14.63	-9.77%
YoY %	155.34%	-33.83%	1,328.95%	-148.10%	-84.45%	-65.28%	-	-
Horiz. %	53.93%	21.12%	31.92%	-2.60%	5.40%	34.72%	100.00%	-
DY	2.73	3.95	6.25	5.48	0.38	4.84	6.17	-12.69%
YoY %	-30.89%	-36.80%	14.05%	1,342.11%	-92.15%	-21.56%	-	-
Horiz. %	44.25%	64.02%	101.30%	88.82%	6.16%	78.44%	100.00%	-
P/NAPS	0.38	0.54	0.40	0.53	3.86	0.73	0.61	-7.57%
YoY %	-29.63%	35.00%	-24.53%	-86.27%	428.77%	19.67%	-	-
Horiz. %	62.30%	88.52%	65.57%	86.89%	632.79%	119.67%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	24/11/08	26/11/07	27/11/06	28/11/05	22/11/04	28/11/03	26/11/02	-
Price	0.32	0.62	0.59	0.68	1.65	1.02	0.89	-
P/RPS	0.11	0.26	0.27	0.43	1.10	0.69	0.62	-25.01%
YoY %	-57.69%	-3.70%	-37.21%	-60.91%	59.42%	11.29%	-	-
Horiz. %	17.74%	41.94%	43.55%	69.35%	177.42%	111.29%	100.00%	-
P/EPS	7.38	26.39	22.56	-242.86	39.74	21.57	7.51	-0.29%
YoY %	-72.03%	16.98%	109.29%	-711.12%	84.24%	187.22%	-	-
Horiz. %	98.27%	351.40%	300.40%	-3,233.82%	529.16%	287.22%	100.00%	-
EY	13.55	3.79	4.43	-0.41	2.52	4.64	13.31	0.29%
YoY %	257.52%	-14.45%	1,180.49%	-116.27%	-45.69%	-65.14%	-	-
Horiz. %	101.80%	28.47%	33.28%	-3.08%	18.93%	34.86%	100.00%	-
DY	4.69	4.84	5.93	5.88	1.21	4.41	5.62	-2.96%
YoY %	-3.10%	-18.38%	0.85%	385.95%	-72.56%	-21.53%	-	-
Horiz. %	83.45%	86.12%	105.52%	104.63%	21.53%	78.47%	100.00%	-
P/NAPS	0.22	0.44	0.42	0.49	1.21	0.80	0.67	-16.92%
YoY %	-50.00%	4.76%	-14.29%	-59.50%	51.25%	19.40%	-	-
Horiz. %	32.84%	65.67%	62.69%	73.13%	180.60%	119.40%	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