[LIIHEN] YoY TTM Result on 31-Mar-2013 [#1]

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	600,134	414,663	328,238	346,242	312,459	249,275	242,563	16.28%
YoY %	44.73%	26.33%	-5.20%	10.81%	25.35%	2.77%	-	-
Horiz. %	247.41%	170.95%	135.32%	142.74%	128.82%	102.77%	100.00%	-
PBT	85,999	38,634	27,094	28,473	18,042	16,368	27,889	20.62%
YoY %	122.60%	42.59%	-4.84%	57.82%	10.23%	-41.31%	-	-
Horiz. %	308.36%	138.53%	97.15%	102.09%	64.69%	58.69%	100.00%	-
Tax	-18,512	-8,147	-7,335	-5,555	-4,267	-4,158	-6,810	18.11%
YoY %	-127.22%	-11.07%	-32.04%	-30.19%	-2.62%	38.94%	-	-
Horiz. %	271.84%	119.63%	107.71%	81.57%	62.66%	61.06%	100.00%	-
NP	67,487	30,487	19,759	22,918	13,775	12,210	21,079	21.38%
YoY %	121.36%	54.29%	-13.78%	66.37%	12.82%	-42.08%	-	-
Horiz. %	320.16%	144.63%	93.74%	108.72%	65.35%	57.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,487	30,487	19,759	22,918	13,775	12,210	21,079	21.38%
YoY %	121.36%	54.29%	-13.78%	66.37%	12.82%	-42.08%	-	-
Horiz. %	320.16%	144.63%	93.74%	108.72%	65.35%	57.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.53%	21.09%	27.07%	19.51%	23.65%	25.40%	24.42%	-
YoY %	2.09%	-22.09%	38.75%	-17.51%	-6.89%	4.01%	-	-
Horiz. %	88.17%	86.36%	110.85%	79.89%	96.85%	104.01%	100.00%	-
Total Cost	532,647	384,176	308,479	323,324	298,684	237,065	221,484	15.73%
YoY %	38.65%	24.54%	-4.59%	8.25%	25.99%	7.03%	-	-
Horiz. %	240.49%	173.46%	139.28%	145.98%	134.86%	107.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	240,300	179,966	151,974	140,952	125,285	114,944	107,217	14.38%
YoY %	33.53%	18.42%	7.82%	12.51%	9.00%	7.21%	-	-
Horiz. %	224.12%	167.85%	141.74%	131.46%	116.85%	107.21%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	24,802	4,703	6,899	8,399	4,200	5,395	6,596	24.67%
YoY %	427.37%	-31.83%	-17.86%	99.98%	-22.15%	-18.21%	-	-
Horiz. %	376.02%	71.30%	104.59%	127.33%	63.67%	81.79%	100.00%	-
Div Payout %	36.75%	15.43%	34.92%	36.65%	30.49%	44.19%	31.29%	-
YoY %	138.17%	-55.81%	-4.72%	20.20%	-31.00%	41.23%	-	-
Horiz. %	117.45%	49.31%	111.60%	117.13%	97.44%	141.23%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	240,300	179,966	151,974	140,952	125,285	114,944	107,217	14.38%
YoY %	33.53%	18.42%	7.82%	12.51%	9.00%	7.21%	-	-
Horiz. %	224.12%	167.85%	141.74%	131.46%	116.85%	107.21%	100.00%	-
NOSH	180,000	60,000	60,000	60,000	60,025	59,941	59,991	20.07%
YoY %	200.00%	0.00%	0.00%	-0.04%	0.14%	-0.08%	-	-
Horiz. %	300.05%	100.02%	100.02%	100.02%	100.06%	99.92%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	11.25%	7.35%	6.02%	6.62%	4.41%	4.90%	8.69%	-
YoY %	53.06%	22.09%	-9.06%	50.11%	-10.00%	-43.61%	-	-
Horiz. %	129.46%	84.58%	69.28%	76.18%	50.75%	56.39%	100.00%	-
ROE	28.08%	16.94%	13.00%	16.26%	10.99%	10.62%	19.66%	-
YoY %	65.76%	30.31%	-20.05%	47.95%	3.48%	-45.98%	-	-
Horiz. %	142.83%	86.16%	66.12%	82.71%	55.90%	54.02%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	333.41	691.23	547.06	577.07	520.54	415.86	404.33	-3.16%
YoY %	-51.77%	26.35%	-5.20%	10.86%	25.17%	2.85%	-	-
Horiz. %	82.46%	170.96%	135.30%	142.72%	128.74%	102.85%	100.00%	-
EPS	37.49	50.82	32.93	38.20	22.95	20.37	35.14	1.08%
YoY %	-26.23%	54.33%	-13.80%	66.45%	12.67%	-42.03%	-	-
Horiz. %	106.69%	144.62%	93.71%	108.71%	65.31%	57.97%	100.00%	-
DPS	13.78	7.84	11.50	14.00	7.00	9.00	11.00	3.82%
YoY %	75.77%	-31.83%	-17.86%	100.00%	-22.22%	-18.18%	-	-
Horiz. %	125.27%	71.27%	104.55%	127.27%	63.64%	81.82%	100.00%	-
NAPS	1.335	3.00	2.5329	2.3492	2.0872	1.9176	1.7872	-4.74%
YoY %	-55.50%	18.44%	7.82%	12.55%	8.84%	7.30%	-	-
Horiz. %	74.70%	167.86%	141.72%	131.45%	116.79%	107.30%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 60,000
RPS	111.14	76.79	60.78	64.12	57.86	46.16	44.92	16.28%
YoY %	44.73%	26.34%	-5.21%	10.82%	25.35%	2.76%	-	-
Horiz. %	247.42%	170.95%	135.31%	142.74%	128.81%	102.76%	100.00%	-
EPS	12.50	5.65	3.66	4.24	2.55	2.26	3.90	21.40%
YoY %	121.24%	54.37%	-13.68%	66.27%	12.83%	-42.05%	-	-
Horiz. %	320.51%	144.87%	93.85%	108.72%	65.38%	57.95%	100.00%	-
DPS	4.59	0.87	1.28	1.56	0.78	1.00	1.22	24.68%
YoY %	427.59%	-32.03%	-17.95%	100.00%	-22.00%	-18.03%	-	-
Horiz. %	376.23%	71.31%	104.92%	127.87%	63.93%	81.97%	100.00%	-
NAPS	0.445	0.3333	0.2814	0.261	0.232	0.2129	0.1986	14.37%
YoY %	33.51%	18.44%	7.82%	12.50%	8.97%	7.20%	-	-
Horiz. %	224.07%	167.82%	141.69%	131.42%	116.82%	107.20%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	2.07	4.14	1.78	1.16	0.97	1.15	1.21	-
P/RPS	0.62	0.60	0.33	0.20	0.19	0.28	0.30	12.84%
YoY %	3.33%	81.82%	65.00%	5.26%	-32.14%	-6.67%	-	-
Horiz. %	206.67%	200.00%	110.00%	66.67%	63.33%	93.33%	100.00%	-
P/EPS	5.52	8.15	5.41	3.04	4.23	5.65	3.44	8.19%
YoY %	-32.27%	50.65%	77.96%	-28.13%	-25.13%	64.24%	-	-
Horiz. %	160.47%	236.92%	157.27%	88.37%	122.97%	164.24%	100.00%	-
EY	18.11	12.28	18.50	32.93	23.66	17.71	29.04	-7.56%
YoY %	47.48%	-33.62%	-43.82%	39.18%	33.60%	-39.02%	-	-
Horiz. %	62.36%	42.29%	63.71%	113.40%	81.47%	60.98%	100.00%	-
DY	6.66	1.89	6.46	12.07	7.22	7.83	9.09	-5.04%
YoY %	252.38%	-70.74%	-46.48%	67.17%	-7.79%	-13.86%	-	-
Horiz. %	73.27%	20.79%	71.07%	132.78%	79.43%	86.14%	100.00%	-
P/NAPS	1.55	1.38	0.70	0.49	0.46	0.60	0.68	14.70%
YoY %	12.32%	97.14%	42.86%	6.52%	-23.33%	-11.76%	-	-
Horiz. %	227.94%	202.94%	102.94%	72.06%	67.65%	88.24%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	20/05/16	25/05/15	26/05/14	27/05/13	28/05/12	24/05/11	24/05/10	-
Price	2.51	4.09	1.91	1.55	1.00	1.15	1.17	-
P/RPS	0.75	0.59	0.35	0.27	0.19	0.28	0.29	17.14%
YoY %	27.12%	68.57%	29.63%	42.11%	-32.14%	-3.45%	-	-
Horiz. %	258.62%	203.45%	120.69%	93.10%	65.52%	96.55%	100.00%	-
P/EPS	6.69	8.05	5.80	4.06	4.36	5.65	3.33	12.31%
YoY %	-16.89%	38.79%	42.86%	-6.88%	-22.83%	69.67%	-	-
Horiz. %	200.90%	241.74%	174.17%	121.92%	130.93%	169.67%	100.00%	-
EY	14.94	12.43	17.24	24.64	22.95	17.71	30.03	-10.97%
YoY %	20.19%	-27.90%	-30.03%	7.36%	29.59%	-41.03%	-	-
Horiz. %	49.75%	41.39%	57.41%	82.05%	76.42%	58.97%	100.00%	-
DY	5.49	1.92	6.02	9.03	7.00	7.83	9.40	-8.56%
YoY %	185.94%	-68.11%	-33.33%	29.00%	-10.60%	-16.70%	-	-
Horiz. %	58.40%	20.43%	64.04%	96.06%	74.47%	83.30%	100.00%	-
P/NAPS	1.88	1.36	0.75	0.66	0.48	0.60	0.65	19.34%
YoY %	38.24%	81.33%	13.64%	37.50%	-20.00%	-7.69%	-	-
Horiz. %	289.23%	209.23%	115.38%	101.54%	73.85%	92.31%	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 - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:35:00

EMA 5

5 Mins

BUY

2024-06-26 16:30:00

EMA 5

10 Mins

BUY

2024-06-26 15:40:00

EMA 5

10 Mins

SELL

2024-06-26 15:35:00

EMA 5

5 Mins

SELL

2024-06-26 15:25:00

EMA 5

5 Mins

BUY

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

649

YTLPOWR

YTL POWER INTERNATIONAL BHD

637

HLIND

HONG LEONG INDUSTRIES BHD

624

DNEX

DAGANG NEXCHANGE BERHAD

598

MPI

MALAYSIAN PACIFIC INDUSTRIES

592

NOTION

NOTION VTEC BHD

583

SNS

SNS NETWORK TECHNOLOGY BERHAD

430

MYEG

MY E.G. SERVICES BHD

405

PBBANK

PUBLIC BANK BHD

401

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

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