[LIONPSIM] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 8.92%
YoY- 1025.46%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 414,435 209,444 598,037 407,255 227,068 118,376 392,845 3.62%
PBT 95,957 39,005 170,351 152,777 137,972 2,432 -8,357 -
Tax -6,893 -3,557 -9,466 -4,979 -1,480 -1,224 -8,389 -12.24%
NP 89,064 35,448 160,885 147,798 136,492 1,208 -16,746 -
-
NP to SH 85,530 31,982 167,495 155,060 142,362 2,971 -9,086 -
-
Tax Rate 7.18% 9.12% 5.56% 3.26% 1.07% 50.33% - -
Total Cost 325,371 173,996 437,152 259,457 90,576 117,168 409,591 -14.19%
-
Net Worth 1,022,766 974,667 908,806 866,530 854,300 764,874 758,086 22.03%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,022,766 974,667 908,806 866,530 854,300 764,874 758,086 22.03%
NOSH 230,352 230,417 222,202 212,906 214,110 210,709 210,579 6.14%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 21.49% 16.92% 26.90% 36.29% 60.11% 1.02% -4.26% -
ROE 8.36% 3.28% 18.43% 17.89% 16.66% 0.39% -1.20% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 179.91 90.90 269.14 191.28 106.05 56.18 186.55 -2.38%
EPS 37.13 13.88 75.38 72.83 66.49 1.41 -4.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.44 4.23 4.09 4.07 3.99 3.63 3.60 14.96%
Adjusted Per Share Value based on latest NOSH - 230,453
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 178.97 90.44 258.25 175.87 98.06 51.12 169.64 3.62%
EPS 36.93 13.81 72.33 66.96 61.48 1.28 -3.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4166 4.2089 3.9245 3.742 3.6892 3.303 3.2737 22.02%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.10 0.95 0.78 0.36 0.37 0.80 0.85 -
P/RPS 0.61 1.05 0.29 0.19 0.35 1.42 0.46 20.64%
P/EPS 2.96 6.84 1.03 0.49 0.56 56.74 -19.70 -
EY 33.75 14.61 96.64 202.31 179.70 1.76 -5.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.19 0.09 0.09 0.22 0.24 2.75%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 16/11/09 26/08/09 27/05/09 25/02/09 19/11/08 27/08/08 -
Price 1.42 0.95 0.91 0.68 0.33 0.41 0.72 -
P/RPS 0.79 1.05 0.34 0.36 0.31 0.73 0.39 59.88%
P/EPS 3.82 6.84 1.21 0.93 0.50 29.08 -16.69 -
EY 26.15 14.61 82.83 107.10 201.48 3.44 -5.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.22 0.22 0.17 0.08 0.11 0.20 36.68%

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