[LIONPSIM] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -3.28%
YoY- -32.99%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 658,246 676,400 817,922 761,405 780,492 707,760 1,011,304 -24.83%
PBT -116,170 28,644 -236,620 36,309 36,414 36,760 25,638 -
Tax -9,204 -9,320 -13,386 -13,253 -12,254 -11,304 -14,753 -26.92%
NP -125,374 19,324 -250,006 23,056 24,160 25,456 10,885 -
-
NP to SH -125,716 19,000 -249,339 22,542 23,306 24,152 10,866 -
-
Tax Rate - 32.54% - 36.50% 33.65% 30.75% 57.54% -
Total Cost 783,620 657,076 1,067,928 738,349 756,332 682,304 1,000,419 -14.98%
-
Net Worth 910,213 973,170 961,001 1,232,126 1,227,850 1,221,480 1,211,970 -17.33%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - 4,634 -
Div Payout % - - - - - - 42.65% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 910,213 973,170 961,001 1,232,126 1,227,850 1,221,480 1,211,970 -17.33%
NOSH 231,606 231,707 231,566 231,602 231,669 231,341 231,734 -0.03%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -19.05% 2.86% -30.57% 3.03% 3.10% 3.60% 1.08% -
ROE -13.81% 1.95% -25.95% 1.83% 1.90% 1.98% 0.90% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 284.21 291.92 353.21 328.75 336.90 305.94 436.41 -24.80%
EPS -54.28 8.20 -107.67 9.73 10.06 10.44 4.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 3.93 4.20 4.15 5.32 5.30 5.28 5.23 -17.30%
Adjusted Per Share Value based on latest NOSH - 231,453
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 284.25 292.09 353.21 328.80 337.04 305.63 436.71 -24.83%
EPS -54.29 8.20 -107.67 9.73 10.06 10.43 4.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 3.9306 4.2025 4.1499 5.3207 5.3023 5.2748 5.2337 -17.33%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.74 0.93 1.04 1.03 1.14 1.25 1.28 -
P/RPS 0.26 0.32 0.29 0.31 0.34 0.41 0.29 -7.00%
P/EPS -1.36 11.34 -0.97 10.58 11.33 11.97 27.30 -
EY -73.35 8.82 -103.53 9.45 8.82 8.35 3.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.56 -
P/NAPS 0.19 0.22 0.25 0.19 0.22 0.24 0.24 -14.38%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 25/11/14 26/08/14 22/05/14 25/02/14 25/11/13 26/08/13 -
Price 0.795 0.82 1.22 1.04 1.05 1.21 1.31 -
P/RPS 0.28 0.28 0.35 0.32 0.31 0.40 0.30 -4.48%
P/EPS -1.46 10.00 -1.13 10.68 10.44 11.59 27.94 -
EY -68.28 10.00 -88.26 9.36 9.58 8.63 3.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.53 -
P/NAPS 0.20 0.20 0.29 0.20 0.20 0.23 0.25 -13.78%

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