[LIONIND] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -39.41%
YoY- -17.9%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 6,940,157 5,963,816 5,522,235 5,070,282 4,786,191 4,552,952 4,083,405 42.46%
PBT 893,549 448,630 292,635 183,294 278,752 164,783 43,852 647.39%
Tax -51,457 -53,807 -56,142 -66,359 -78,838 26,941 62,255 -
NP 842,092 394,823 236,493 116,935 199,914 191,724 106,107 298.37%
-
NP to SH 844,204 401,530 241,893 128,886 212,709 214,386 134,098 241.32%
-
Tax Rate 5.76% 11.99% 19.18% 36.20% 28.28% -16.35% -141.97% -
Total Cost 6,098,065 5,568,993 5,285,742 4,953,347 4,586,277 4,361,228 3,977,298 32.99%
-
Net Worth 2,847,132 2,536,771 2,333,110 2,210,722 2,113,597 2,121,456 2,173,855 19.72%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 7,117 7,045 7,045 7,045 7,045 3,487 3,487 60.97%
Div Payout % 0.84% 1.75% 2.91% 5.47% 3.31% 1.63% 2.60% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,847,132 2,536,771 2,333,110 2,210,722 2,113,597 2,121,456 2,173,855 19.72%
NOSH 711,783 710,580 709,152 706,301 704,532 697,847 698,988 1.21%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.13% 6.62% 4.28% 2.31% 4.18% 4.21% 2.60% -
ROE 29.65% 15.83% 10.37% 5.83% 10.06% 10.11% 6.17% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 975.04 839.29 778.71 717.86 679.34 652.43 584.19 40.74%
EPS 118.60 56.51 34.11 18.25 30.19 30.72 19.18 237.26%
DPS 1.00 1.00 1.00 1.00 1.00 0.50 0.50 58.80%
NAPS 4.00 3.57 3.29 3.13 3.00 3.04 3.11 18.28%
Adjusted Per Share Value based on latest NOSH - 706,301
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 964.03 828.41 767.07 704.29 664.83 632.43 567.21 42.46%
EPS 117.27 55.78 33.60 17.90 29.55 29.78 18.63 241.29%
DPS 0.99 0.98 0.98 0.98 0.98 0.48 0.48 62.10%
NAPS 3.9549 3.5237 3.2408 3.0708 2.9359 2.9468 3.0196 19.72%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.61 1.80 2.16 1.91 1.74 1.60 1.03 -
P/RPS 0.27 0.21 0.28 0.27 0.26 0.25 0.18 31.06%
P/EPS 2.20 3.19 6.33 10.47 5.76 5.21 5.37 -44.86%
EY 45.44 31.39 15.79 9.55 17.35 19.20 18.63 81.29%
DY 0.38 0.56 0.46 0.52 0.57 0.31 0.49 -15.60%
P/NAPS 0.65 0.50 0.66 0.61 0.58 0.53 0.33 57.19%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 30/05/08 27/02/08 29/11/07 29/08/07 23/05/07 26/02/07 -
Price 1.95 2.87 2.00 2.10 1.72 2.06 1.66 -
P/RPS 0.20 0.34 0.26 0.29 0.25 0.32 0.28 -20.11%
P/EPS 1.64 5.08 5.86 11.51 5.70 6.71 8.65 -67.03%
EY 60.82 19.69 17.06 8.69 17.55 14.91 11.56 202.80%
DY 0.51 0.35 0.50 0.48 0.58 0.24 0.30 42.48%
P/NAPS 0.49 0.80 0.61 0.67 0.57 0.68 0.53 -5.10%

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