[LIONPSIM] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 226.84%
YoY- 116.77%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 176,940 1,011,304 744,040 553,125 310,438 1,046,090 641,716 -57.60%
PBT 9,190 25,638 35,555 26,720 10,190 25,078 31,614 -56.08%
Tax -2,826 -14,753 -10,546 -8,223 -4,522 -14,603 -9,274 -54.68%
NP 6,364 10,885 25,009 18,497 5,668 10,475 22,340 -56.67%
-
NP to SH 6,038 10,866 25,232 17,901 5,477 2,762 13,717 -42.10%
-
Tax Rate 30.75% 57.54% 29.66% 30.77% 44.38% 58.23% 29.34% -
Total Cost 170,576 1,000,419 719,031 534,628 304,770 1,035,615 619,376 -57.63%
-
Net Worth 1,221,480 1,211,970 1,219,932 1,213,470 1,206,326 1,207,494 1,208,805 0.69%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 4,634 - - - 27,811 23,157 -
Div Payout % - 42.65% - - - 1,006.94% 168.82% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,221,480 1,211,970 1,219,932 1,213,470 1,206,326 1,207,494 1,208,805 0.69%
NOSH 231,341 231,734 231,486 231,578 231,097 231,764 231,572 -0.06%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.60% 1.08% 3.36% 3.34% 1.83% 1.00% 3.48% -
ROE 0.49% 0.90% 2.07% 1.48% 0.45% 0.23% 1.13% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 76.48 436.41 321.42 238.85 134.33 451.36 277.11 -57.57%
EPS 2.61 4.69 10.90 7.73 2.37 1.19 5.92 -42.04%
DPS 0.00 2.00 0.00 0.00 0.00 12.00 10.00 -
NAPS 5.28 5.23 5.27 5.24 5.22 5.21 5.22 0.76%
Adjusted Per Share Value based on latest NOSH - 231,359
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 77.53 443.10 326.00 242.35 136.02 458.34 281.16 -57.60%
EPS 2.65 4.76 11.06 7.84 2.40 1.21 6.01 -42.03%
DPS 0.00 2.03 0.00 0.00 0.00 12.19 10.15 -
NAPS 5.3518 5.3102 5.3451 5.3168 5.2855 5.2906 5.2963 0.69%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.25 1.28 1.23 1.33 1.32 1.36 1.42 -
P/RPS 1.63 0.29 0.38 0.56 0.98 0.30 0.51 116.82%
P/EPS 47.89 27.30 11.28 17.21 55.70 114.12 23.97 58.56%
EY 2.09 3.66 8.86 5.81 1.80 0.88 4.17 -36.87%
DY 0.00 1.56 0.00 0.00 0.00 8.82 7.04 -
P/NAPS 0.24 0.24 0.23 0.25 0.25 0.26 0.27 -7.54%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 28/05/13 25/02/13 27/11/12 27/08/12 22/05/12 -
Price 1.21 1.31 1.36 1.24 1.33 1.44 1.26 -
P/RPS 1.58 0.30 0.42 0.52 0.99 0.32 0.45 130.83%
P/EPS 46.36 27.94 12.48 16.04 56.12 120.83 21.27 68.02%
EY 2.16 3.58 8.01 6.23 1.78 0.83 4.70 -40.41%
DY 0.00 1.53 0.00 0.00 0.00 8.33 7.94 -
P/NAPS 0.23 0.25 0.26 0.24 0.25 0.28 0.24 -2.79%

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