[LIONIND] QoQ Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 5.55%
YoY- 1202.78%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 3,294,795 3,257,725 3,047,474 2,549,248 2,667,492 2,552,094 2,317,426 26.52%
PBT 174,474 218,034 190,126 136,156 107,442 169,700 139,514 16.12%
Tax 6,795 -13,205 -7,088 -5,760 6,023 -25,310 -25,910 -
NP 181,269 204,829 183,038 130,396 113,465 144,389 113,604 36.66%
-
NP to SH 172,629 192,342 167,164 111,160 105,311 135,620 105,904 38.62%
-
Tax Rate -3.89% 6.06% 3.73% 4.23% -5.61% 14.91% 18.57% -
Total Cost 3,113,526 3,052,896 2,864,436 2,418,852 2,554,027 2,407,705 2,203,822 25.98%
-
Net Worth 1,851,786 1,831,362 1,776,898 1,736,050 1,708,818 1,710,062 1,662,900 7.45%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,851,786 1,831,362 1,776,898 1,736,050 1,708,818 1,710,062 1,662,900 7.45%
NOSH 719,909 719,909 717,909 717,909 717,909 717,909 717,909 0.18%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.50% 6.29% 6.01% 5.12% 4.25% 5.66% 4.90% -
ROE 9.32% 10.50% 9.41% 6.40% 6.16% 7.93% 6.37% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 483.96 478.51 447.63 374.45 391.81 374.59 337.25 27.30%
EPS 25.36 28.25 24.56 16.32 15.37 19.52 15.28 40.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.72 2.69 2.61 2.55 2.51 2.51 2.42 8.12%
Adjusted Per Share Value based on latest NOSH - 717,909
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 484.05 478.61 447.72 374.52 391.89 374.94 340.46 26.52%
EPS 25.36 28.26 24.56 16.33 15.47 19.92 15.56 38.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7205 2.6905 2.6105 2.5505 2.5105 2.5123 2.443 7.45%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.86 0.88 1.42 1.32 1.20 0.705 0.405 -
P/RPS 0.18 0.18 0.32 0.35 0.31 0.19 0.12 31.13%
P/EPS 3.39 3.11 5.78 8.08 7.76 3.54 2.63 18.49%
EY 29.48 32.10 17.29 12.37 12.89 28.24 38.05 -15.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.54 0.52 0.48 0.28 0.17 52.62%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 28/02/18 23/11/17 29/08/17 25/05/17 23/02/17 -
Price 0.95 0.70 1.32 1.61 1.04 1.08 0.56 -
P/RPS 0.20 0.15 0.29 0.43 0.27 0.29 0.17 11.47%
P/EPS 3.75 2.48 5.38 9.86 6.72 5.43 3.63 2.19%
EY 26.69 40.36 18.60 10.14 14.87 18.43 27.52 -2.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.26 0.51 0.63 0.41 0.43 0.23 32.40%

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
Post a Comment