[LIONPSIM] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -41.07%
YoY- 2024.38%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 690,525 619,830 607,668 475,150 474,192 479,776 513,424 21.82%
PBT 33,498 35,376 34,996 10,368 14,049 30,230 36,732 -5.95%
Tax -5,242 -5,016 -4,772 -3,421 -2,261 -2,410 -2,828 50.83%
NP 28,256 30,360 30,224 6,947 11,788 27,820 33,904 -11.42%
-
NP to SH 28,256 30,360 30,224 6,947 11,788 27,820 33,904 -11.42%
-
Tax Rate 15.65% 14.18% 13.64% 33.00% 16.09% 7.97% 7.70% -
Total Cost 662,269 589,470 577,444 468,203 462,404 451,956 479,520 23.99%
-
Net Worth 1,357,263 1,349,333 1,348,705 1,339,966 1,341,393 1,344,226 1,335,427 1.08%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 16,266 2,709 - - -
Div Payout % - - - 234.15% 22.99% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,357,263 1,349,333 1,348,705 1,339,966 1,341,393 1,344,226 1,335,427 1.08%
NOSH 203,183 203,212 203,118 203,333 203,241 203,362 203,261 -0.02%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.09% 4.90% 4.97% 1.46% 2.49% 5.80% 6.60% -
ROE 2.08% 2.25% 2.24% 0.52% 0.88% 2.07% 2.54% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 339.85 305.02 299.17 233.68 233.31 235.92 252.59 21.85%
EPS 13.91 14.94 14.88 3.42 5.80 13.68 16.68 -11.39%
DPS 0.00 0.00 0.00 8.00 1.33 0.00 0.00 -
NAPS 6.68 6.64 6.64 6.59 6.60 6.61 6.57 1.11%
Adjusted Per Share Value based on latest NOSH - 202,666
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 298.19 267.66 262.41 205.19 204.77 207.18 221.71 21.82%
EPS 12.20 13.11 13.05 3.00 5.09 12.01 14.64 -11.43%
DPS 0.00 0.00 0.00 7.02 1.17 0.00 0.00 -
NAPS 5.8611 5.8269 5.8242 5.7864 5.7926 5.8048 5.7668 1.08%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.80 1.51 1.64 1.60 1.46 1.56 1.60 -
P/RPS 0.82 0.50 0.55 0.68 0.63 0.66 0.63 19.19%
P/EPS 20.13 10.11 11.02 46.83 25.17 11.40 9.59 63.86%
EY 4.97 9.89 9.07 2.14 3.97 8.77 10.42 -38.92%
DY 0.00 0.00 0.00 5.00 0.91 0.00 0.00 -
P/NAPS 0.42 0.23 0.25 0.24 0.22 0.24 0.24 45.17%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 27/02/04 19/11/03 26/08/03 05/05/03 25/02/03 27/11/02 -
Price 2.44 1.74 1.72 1.69 1.63 1.76 1.48 -
P/RPS 0.72 0.57 0.57 0.72 0.70 0.75 0.59 14.18%
P/EPS 17.55 11.65 11.56 49.47 28.10 12.87 8.87 57.53%
EY 5.70 8.59 8.65 2.02 3.56 7.77 11.27 -36.49%
DY 0.00 0.00 0.00 4.73 0.82 0.00 0.00 -
P/NAPS 0.37 0.26 0.26 0.26 0.25 0.27 0.23 37.25%

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