[LIONPSIM] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 157.19%
YoY- 976.47%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 242,345 217,536 204,991 209,444 190,782 180,187 108,692 70.92%
PBT 60,686 31,565 56,952 39,005 17,574 14,805 135,540 -41.56%
Tax -13,051 -4,860 -3,336 -3,557 -4,487 -3,499 -256 1284.82%
NP 47,635 26,705 53,616 35,448 13,087 11,306 135,284 -50.23%
-
NP to SH 48,018 18,969 53,548 31,982 12,435 12,698 139,391 -50.95%
-
Tax Rate 21.51% 15.40% 5.86% 9.12% 25.53% 23.63% 0.19% -
Total Cost 194,710 190,831 151,375 173,996 177,695 168,881 -26,592 -
-
Net Worth 924,972 1,036,141 1,023,034 974,667 921,241 937,946 869,015 4.25%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,624 - - - - - - -
Div Payout % 9.63% - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 924,972 1,036,141 1,023,034 974,667 921,241 937,946 869,015 4.25%
NOSH 231,243 230,766 230,413 230,417 230,310 230,453 217,798 4.08%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 19.66% 12.28% 26.16% 16.92% 6.86% 6.27% 124.47% -
ROE 5.19% 1.83% 5.23% 3.28% 1.35% 1.35% 16.04% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 104.80 94.27 88.97 90.90 82.84 78.19 49.90 64.22%
EPS 20.76 8.22 23.24 13.88 5.40 5.51 64.00 -52.88%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.49 4.44 4.23 4.00 4.07 3.99 0.16%
Adjusted Per Share Value based on latest NOSH - 230,417
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 106.18 95.31 89.82 91.77 83.59 78.95 47.62 70.92%
EPS 21.04 8.31 23.46 14.01 5.45 5.56 61.07 -50.95%
DPS 2.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0527 4.5398 4.4824 4.2705 4.0364 4.1096 3.8075 4.26%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.26 1.51 1.10 0.95 0.78 0.36 0.37 -
P/RPS 1.20 1.60 1.24 1.05 0.94 0.46 0.74 38.14%
P/EPS 6.07 18.37 4.73 6.84 14.45 6.53 0.58 380.51%
EY 16.48 5.44 21.13 14.61 6.92 15.31 172.97 -79.22%
DY 1.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.25 0.22 0.20 0.09 0.09 133.49%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 24/05/10 23/02/10 16/11/09 26/08/09 27/05/09 25/02/09 -
Price 1.39 1.26 1.42 0.95 0.91 0.68 0.33 -
P/RPS 1.33 1.34 1.60 1.05 1.10 0.87 0.66 59.74%
P/EPS 6.69 15.33 6.11 6.84 16.85 12.34 0.52 451.62%
EY 14.94 6.52 16.37 14.61 5.93 8.10 193.94 -81.98%
DY 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.28 0.32 0.22 0.23 0.17 0.08 168.22%

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