[LIONPSIM] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -96.35%
YoY- 143.47%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,046,090 641,716 422,851 206,302 932,931 552,836 157,126 254.30%
PBT 25,078 31,614 22,539 11,409 38,993 21,113 10,435 79.51%
Tax -14,603 -9,274 -5,473 -3,425 159,919 168,980 177,380 -
NP 10,475 22,340 17,066 7,984 198,912 190,093 187,815 -85.42%
-
NP to SH 2,762 13,717 8,258 7,584 207,637 198,305 192,541 -94.11%
-
Tax Rate 58.23% 29.34% 24.28% 30.02% -410.12% -800.36% -1,699.86% -
Total Cost 1,035,615 619,376 405,785 198,318 734,019 362,743 -30,689 -
-
Net Worth 1,207,494 1,208,805 1,218,063 1,230,087 1,220,181 1,203,953 1,206,130 0.07%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 27,811 23,157 - - 76,406 69,458 69,450 -45.70%
Div Payout % 1,006.94% 168.82% - - 36.80% 35.03% 36.07% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,207,494 1,208,805 1,218,063 1,230,087 1,220,181 1,203,953 1,206,130 0.07%
NOSH 231,764 231,572 231,571 231,219 231,533 231,529 231,502 0.07%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.00% 3.48% 4.04% 3.87% 21.32% 34.39% 119.53% -
ROE 0.23% 1.13% 0.68% 0.62% 17.02% 16.47% 15.96% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 451.36 277.11 182.60 89.22 402.94 238.78 67.87 254.05%
EPS 1.19 5.92 3.57 3.28 89.67 85.65 83.17 -94.12%
DPS 12.00 10.00 0.00 0.00 33.00 30.00 30.00 -45.74%
NAPS 5.21 5.22 5.26 5.32 5.27 5.20 5.21 0.00%
Adjusted Per Share Value based on latest NOSH - 231,219
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 458.34 281.16 185.27 90.39 408.76 242.22 68.84 254.32%
EPS 1.21 6.01 3.62 3.32 90.97 86.89 84.36 -94.11%
DPS 12.19 10.15 0.00 0.00 33.48 30.43 30.43 -45.68%
NAPS 5.2906 5.2963 5.3369 5.3896 5.3462 5.2751 5.2846 0.07%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.36 1.42 1.48 1.33 1.60 1.80 2.00 -
P/RPS 0.30 0.51 0.81 1.49 0.40 0.75 2.95 -78.24%
P/EPS 114.12 23.97 41.50 40.55 1.78 2.10 2.40 1215.59%
EY 0.88 4.17 2.41 2.47 56.05 47.58 41.59 -92.36%
DY 8.82 7.04 0.00 0.00 20.63 16.67 15.00 -29.83%
P/NAPS 0.26 0.27 0.28 0.25 0.30 0.35 0.38 -22.37%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 22/05/12 20/02/12 22/11/11 24/08/11 24/05/11 22/02/11 -
Price 1.44 1.26 1.62 1.45 1.45 1.60 1.83 -
P/RPS 0.32 0.45 0.89 1.63 0.36 0.67 2.70 -75.90%
P/EPS 120.83 21.27 45.43 44.21 1.62 1.87 2.20 1348.42%
EY 0.83 4.70 2.20 2.26 61.85 53.53 45.45 -93.08%
DY 8.33 7.94 0.00 0.00 22.76 18.75 16.39 -36.34%
P/NAPS 0.28 0.24 0.31 0.27 0.28 0.31 0.35 -13.83%

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