[LIIHEN] YoY TTM Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	497,584	378,689	311,565	351,693	261,784	253,522	204,824	15.93%
YoY %	31.40%	21.54%	-11.41%	34.34%	3.26%	23.78%	-	-
Horiz. %	242.93%	184.89%	152.11%	171.70%	127.81%	123.78%	100.00%	-
PBT	58,669	32,808	19,913	31,862	8,576	24,380	23,647	16.34%
YoY %	78.83%	64.76%	-37.50%	271.53%	-64.82%	3.10%	-	-
Horiz. %	248.10%	138.74%	84.21%	134.74%	36.27%	103.10%	100.00%	-
Tax	-12,271	-8,660	-3,441	-7,316	-2,681	-5,912	-5,002	16.12%
YoY %	-41.70%	-151.67%	52.97%	-172.88%	54.65%	-18.19%	-	-
Horiz. %	245.32%	173.13%	68.79%	146.26%	53.60%	118.19%	100.00%	-
NP	46,398	24,148	16,472	24,546	5,895	18,468	18,645	16.40%
YoY %	92.14%	46.60%	-32.89%	316.39%	-68.08%	-0.95%	-	-
Horiz. %	248.85%	129.51%	88.35%	131.65%	31.62%	99.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,398	24,148	16,472	24,546	5,895	18,468	18,645	16.40%
YoY %	92.14%	46.60%	-32.89%	316.39%	-68.08%	-0.95%	-	-
Horiz. %	248.85%	129.51%	88.35%	131.65%	31.62%	99.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.92%	26.40%	17.28%	22.96%	31.26%	24.25%	21.15%	-
YoY %	-20.76%	52.78%	-24.74%	-26.55%	28.91%	14.66%	-	-
Horiz. %	98.91%	124.82%	81.70%	108.56%	147.80%	114.66%	100.00%	-
Total Cost	451,186	354,541	295,093	327,147	255,889	235,054	186,179	15.88%
YoY %	27.26%	20.15%	-9.80%	27.85%	8.86%	26.25%	-	-
Horiz. %	242.34%	190.43%	158.50%	175.72%	137.44%	126.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	217,223	120,000	143,621	134,706	115,278	113,641	104,945	12.88%
YoY %	81.02%	-16.45%	6.62%	16.85%	1.44%	8.29%	-	-
Horiz. %	206.99%	114.35%	136.85%	128.36%	109.85%	108.29%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	8,699	7,001	6,899	7,199	3,597	7,196	2,398	23.94%
YoY %	24.25%	1.48%	-4.17%	100.14%	-50.01%	200.08%	-	-
Horiz. %	362.76%	291.95%	287.70%	300.21%	150.00%	300.08%	100.00%	-
Div Payout %	18.75%	28.99%	41.89%	29.33%	61.02%	38.97%	12.87%	-
YoY %	-35.32%	-30.79%	42.82%	-51.93%	56.58%	202.80%	-	-
Horiz. %	145.69%	225.25%	325.49%	227.89%	474.13%	302.80%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	217,223	120,000	143,621	134,706	115,278	113,641	104,945	12.88%
YoY %	81.02%	-16.45%	6.62%	16.85%	1.44%	8.29%	-	-
Horiz. %	206.99%	114.35%	136.85%	128.36%	109.85%	108.29%	100.00%	-
NOSH	60,000	60,000	60,000	60,000	59,962	59,950	60,010	-0.00%
YoY %	0.00%	0.00%	0.00%	0.06%	0.02%	-0.10%	-	-
Horiz. %	99.98%	99.98%	99.98%	99.98%	99.92%	99.90%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	9.32%	6.38%	5.29%	6.98%	2.25%	7.28%	9.10%	-
YoY %	46.08%	20.60%	-24.21%	210.22%	-69.09%	-20.00%	-	-
Horiz. %	102.42%	70.11%	58.13%	76.70%	24.73%	80.00%	100.00%	-
ROE	21.36%	20.12%	11.47%	18.22%	5.11%	16.25%	17.77%	-
YoY %	6.16%	75.41%	-37.05%	256.56%	-68.55%	-8.55%	-	-
Horiz. %	120.20%	113.22%	64.55%	102.53%	28.76%	91.45%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	276.44	631.15	519.47	586.16	436.58	422.89	341.32	-3.45%
YoY %	-56.20%	21.50%	-11.38%	34.26%	3.24%	23.90%	-	-
Horiz. %	80.99%	184.91%	152.19%	171.73%	127.91%	123.90%	100.00%	-
EPS	25.78	40.25	27.46	40.91	9.83	30.81	31.07	-3.06%
YoY %	-35.95%	46.58%	-32.88%	316.17%	-68.09%	-0.84%	-	-
Horiz. %	82.97%	129.55%	88.38%	131.67%	31.64%	99.16%	100.00%	-
DPS	4.83	11.67	11.50	12.00	6.00	12.00	4.00	3.19%
YoY %	-58.61%	1.48%	-4.17%	100.00%	-50.00%	200.00%	-	-
Horiz. %	120.75%	291.75%	287.50%	300.00%	150.00%	300.00%	100.00%	-
NAPS	1.2068	2.00	2.3946	2.2451	1.9225	1.8956	1.7488	-5.99%
YoY %	-39.66%	-16.48%	6.66%	16.78%	1.42%	8.39%	-	-
Horiz. %	69.01%	114.36%	136.93%	128.38%	109.93%	108.39%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 60,000
RPS	92.15	70.13	57.70	65.13	48.48	46.95	37.93	15.93%
YoY %	31.40%	21.54%	-11.41%	34.34%	3.26%	23.78%	-	-
Horiz. %	242.95%	184.89%	152.12%	171.71%	127.81%	123.78%	100.00%	-
EPS	8.59	4.47	3.05	4.55	1.09	3.42	3.45	16.41%
YoY %	92.17%	46.56%	-32.97%	317.43%	-68.13%	-0.87%	-	-
Horiz. %	248.99%	129.57%	88.41%	131.88%	31.59%	99.13%	100.00%	-
DPS	1.61	1.30	1.28	1.33	0.67	1.33	0.44	24.12%
YoY %	23.85%	1.56%	-3.76%	98.51%	-49.62%	202.27%	-	-
Horiz. %	365.91%	295.45%	290.91%	302.27%	152.27%	302.27%	100.00%	-
NAPS	0.4023	0.2222	0.266	0.2495	0.2135	0.2104	0.1943	12.89%
YoY %	81.05%	-16.47%	6.61%	16.86%	1.47%	8.29%	-	-
Horiz. %	207.05%	114.36%	136.90%	128.41%	109.88%	108.29%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	7.15	2.55	1.45	1.13	0.72	1.13	0.81	-
P/RPS	2.59	0.40	0.28	0.19	0.16	0.27	0.24	48.62%
YoY %	547.50%	42.86%	47.37%	18.75%	-40.74%	12.50%	-	-
Horiz. %	1,079.17%	166.67%	116.67%	79.17%	66.67%	112.50%	100.00%	-
P/EPS	27.74	6.34	5.28	2.76	7.32	3.67	2.61	48.25%
YoY %	337.54%	20.08%	91.30%	-62.30%	99.46%	40.61%	-	-
Horiz. %	1,062.84%	242.91%	202.30%	105.75%	280.46%	140.61%	100.00%	-
EY	3.61	15.78	18.94	36.20	13.65	27.26	38.36	-32.54%
YoY %	-77.12%	-16.68%	-47.68%	165.20%	-49.93%	-28.94%	-	-
Horiz. %	9.41%	41.14%	49.37%	94.37%	35.58%	71.06%	100.00%	-
DY	0.68	4.58	7.93	10.62	8.33	10.62	4.94	-28.13%
YoY %	-85.15%	-42.24%	-25.33%	27.49%	-21.56%	114.98%	-	-
Horiz. %	13.77%	92.71%	160.53%	214.98%	168.62%	214.98%	100.00%	-
P/NAPS	5.92	1.28	0.61	0.50	0.37	0.60	0.46	53.05%
YoY %	362.50%	109.84%	22.00%	35.14%	-38.33%	30.43%	-	-
Horiz. %	1,286.96%	278.26%	132.61%	108.70%	80.43%	130.43%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	20/11/15	21/11/14	26/11/13	26/11/12	23/11/11	24/11/10	23/11/09	-
Price	2.87	2.87	1.68	1.28	0.84	1.22	0.92	-
P/RPS	1.04	0.45	0.32	0.22	0.19	0.29	0.27	25.18%
YoY %	131.11%	40.62%	45.45%	15.79%	-34.48%	7.41%	-	-
Horiz. %	385.19%	166.67%	118.52%	81.48%	70.37%	107.41%	100.00%	-
P/EPS	11.13	7.13	6.12	3.13	8.54	3.96	2.96	24.68%
YoY %	56.10%	16.50%	95.53%	-63.35%	115.66%	33.78%	-	-
Horiz. %	376.01%	240.88%	206.76%	105.74%	288.51%	133.78%	100.00%	-
EY	8.98	14.02	16.35	31.96	11.70	25.25	33.77	-19.80%
YoY %	-35.95%	-14.25%	-48.84%	173.16%	-53.66%	-25.23%	-	-
Horiz. %	26.59%	41.52%	48.42%	94.64%	34.65%	74.77%	100.00%	-
DY	1.68	4.07	6.85	9.38	7.14	9.84	4.35	-14.65%
YoY %	-58.72%	-40.58%	-26.97%	31.37%	-27.44%	126.21%	-	-
Horiz. %	38.62%	93.56%	157.47%	215.63%	164.14%	226.21%	100.00%	-
P/NAPS	2.38	1.44	0.70	0.57	0.44	0.64	0.53	28.43%
YoY %	65.28%	105.71%	22.81%	29.55%	-31.25%	20.75%	-	-
Horiz. %	449.06%	271.70%	132.08%	107.55%	83.02%	120.75%	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