[LIONPSIM] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 18.58%
YoY- 382.31%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 568,985 570,760 714,452 765,096 690,525 619,830 607,668 -4.28%
PBT 35,170 29,916 66,832 39,351 33,498 35,376 34,996 0.33%
Tax -7,069 -7,592 -9,196 -5,845 -5,242 -5,016 -4,772 29.91%
NP 28,101 22,324 57,636 33,506 28,256 30,360 30,224 -4.73%
-
NP to SH 28,101 22,324 57,636 33,506 28,256 30,360 30,224 -4.73%
-
Tax Rate 20.10% 25.38% 13.76% 14.85% 15.65% 14.18% 13.64% -
Total Cost 540,884 548,436 656,816 731,590 662,269 589,470 577,444 -4.26%
-
Net Worth 1,345,320 1,334,542 1,373,834 1,357,307 1,357,263 1,349,333 1,348,705 -0.16%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 13,734 - - 35,558 - - - -
Div Payout % 48.88% - - 106.12% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,345,320 1,334,542 1,373,834 1,357,307 1,357,263 1,349,333 1,348,705 -0.16%
NOSH 206,021 204,058 203,229 203,189 203,183 203,212 203,118 0.94%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.94% 3.91% 8.07% 4.38% 4.09% 4.90% 4.97% -
ROE 2.09% 1.67% 4.20% 2.47% 2.08% 2.25% 2.24% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 276.18 279.70 351.55 376.54 339.85 305.02 299.17 -5.18%
EPS 13.64 10.94 28.36 16.49 13.91 14.94 14.88 -5.63%
DPS 6.67 0.00 0.00 17.50 0.00 0.00 0.00 -
NAPS 6.53 6.54 6.76 6.68 6.68 6.64 6.64 -1.10%
Adjusted Per Share Value based on latest NOSH - 203,201
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 245.71 246.47 308.52 330.39 298.19 267.66 262.41 -4.28%
EPS 12.14 9.64 24.89 14.47 12.20 13.11 13.05 -4.70%
DPS 5.93 0.00 0.00 15.36 0.00 0.00 0.00 -
NAPS 5.8095 5.763 5.9327 5.8613 5.8611 5.8269 5.8242 -0.16%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.30 2.80 2.50 2.31 2.80 1.51 1.64 -
P/RPS 0.83 1.00 0.71 0.61 0.82 0.50 0.55 31.53%
P/EPS 16.86 25.59 8.82 14.01 20.13 10.11 11.02 32.74%
EY 5.93 3.91 11.34 7.14 4.97 9.89 9.07 -24.65%
DY 2.90 0.00 0.00 7.58 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.37 0.35 0.42 0.23 0.25 25.12%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 21/02/05 24/11/04 17/08/04 24/05/04 27/02/04 19/11/03 -
Price 1.93 2.48 2.62 2.28 2.44 1.74 1.72 -
P/RPS 0.70 0.89 0.75 0.61 0.72 0.57 0.57 14.66%
P/EPS 14.15 22.67 9.24 13.83 17.55 11.65 11.56 14.41%
EY 7.07 4.41 10.82 7.23 5.70 8.59 8.65 -12.57%
DY 3.45 0.00 0.00 7.68 0.00 0.00 0.00 -
P/NAPS 0.30 0.38 0.39 0.34 0.37 0.26 0.26 10.00%

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
Post a Comment