[LIONPSIM] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -6.93%
YoY- 139.7%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 570,760 714,452 765,096 690,525 619,830 607,668 475,150 12.93%
PBT 29,916 66,832 39,351 33,498 35,376 34,996 10,368 102.02%
Tax -7,592 -9,196 -5,845 -5,242 -5,016 -4,772 -3,421 69.72%
NP 22,324 57,636 33,506 28,256 30,360 30,224 6,947 116.99%
-
NP to SH 22,324 57,636 33,506 28,256 30,360 30,224 6,947 116.99%
-
Tax Rate 25.38% 13.76% 14.85% 15.65% 14.18% 13.64% 33.00% -
Total Cost 548,436 656,816 731,590 662,269 589,470 577,444 468,203 11.06%
-
Net Worth 1,334,542 1,373,834 1,357,307 1,357,263 1,349,333 1,348,705 1,339,966 -0.26%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 35,558 - - - 16,266 -
Div Payout % - - 106.12% - - - 234.15% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,334,542 1,373,834 1,357,307 1,357,263 1,349,333 1,348,705 1,339,966 -0.26%
NOSH 204,058 203,229 203,189 203,183 203,212 203,118 203,333 0.23%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.91% 8.07% 4.38% 4.09% 4.90% 4.97% 1.46% -
ROE 1.67% 4.20% 2.47% 2.08% 2.25% 2.24% 0.52% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 279.70 351.55 376.54 339.85 305.02 299.17 233.68 12.67%
EPS 10.94 28.36 16.49 13.91 14.94 14.88 3.42 116.33%
DPS 0.00 0.00 17.50 0.00 0.00 0.00 8.00 -
NAPS 6.54 6.76 6.68 6.68 6.64 6.64 6.59 -0.50%
Adjusted Per Share Value based on latest NOSH - 203,108
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 246.47 308.52 330.39 298.19 267.66 262.41 205.19 12.93%
EPS 9.64 24.89 14.47 12.20 13.11 13.05 3.00 116.98%
DPS 0.00 0.00 15.36 0.00 0.00 0.00 7.02 -
NAPS 5.763 5.9327 5.8613 5.8611 5.8269 5.8242 5.7864 -0.26%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.80 2.50 2.31 2.80 1.51 1.64 1.60 -
P/RPS 1.00 0.71 0.61 0.82 0.50 0.55 0.68 29.16%
P/EPS 25.59 8.82 14.01 20.13 10.11 11.02 46.83 -33.03%
EY 3.91 11.34 7.14 4.97 9.89 9.07 2.14 49.18%
DY 0.00 0.00 7.58 0.00 0.00 0.00 5.00 -
P/NAPS 0.43 0.37 0.35 0.42 0.23 0.25 0.24 47.25%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 24/11/04 17/08/04 24/05/04 27/02/04 19/11/03 26/08/03 -
Price 2.48 2.62 2.28 2.44 1.74 1.72 1.69 -
P/RPS 0.89 0.75 0.61 0.72 0.57 0.57 0.72 15.10%
P/EPS 22.67 9.24 13.83 17.55 11.65 11.56 49.47 -40.42%
EY 4.41 10.82 7.23 5.70 8.59 8.65 2.02 67.89%
DY 0.00 0.00 7.68 0.00 0.00 0.00 4.73 -
P/NAPS 0.38 0.39 0.34 0.37 0.26 0.26 0.26 28.63%

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