[LIONIND] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 20.0%
YoY- 2.04%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 5,544,080 5,570,430 5,684,740 5,340,092 4,949,134 4,581,886 4,275,792 18.92%
PBT -12,832 123,507 185,731 179,381 105,976 211,819 251,433 -
Tax -17,281 -27,207 -30,159 151,850 176,096 156,040 154,257 -
NP -30,113 96,300 155,572 331,231 282,072 367,859 405,690 -
-
NP to SH -38,221 81,381 142,753 278,507 232,090 306,694 332,247 -
-
Tax Rate - 22.03% 16.24% -84.65% -166.17% -73.67% -61.35% -
Total Cost 5,574,193 5,474,130 5,529,168 5,008,861 4,667,062 4,214,027 3,870,102 27.56%
-
Net Worth 3,193,376 3,180,558 3,269,706 3,287,845 3,253,835 3,201,610 3,145,050 1.02%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 7,176 28,668 28,668 28,668 28,668 7,147 7,147 0.27%
Div Payout % 0.00% 35.23% 20.08% 10.29% 12.35% 2.33% 2.15% -
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 3,193,376 3,180,558 3,269,706 3,287,845 3,253,835 3,201,610 3,145,050 1.02%
NOSH 717,612 719,583 717,040 717,870 716,703 717,849 716,412 0.11%
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 -0.54% 1.73% 2.74% 6.20% 5.70% 8.03% 9.49% -
ROE -1.20% 2.56% 4.37% 8.47% 7.13% 9.58% 10.56% -
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 772.57 774.12 792.81 743.88 690.54 638.28 596.83 18.79%
EPS -5.33 11.31 19.91 38.80 32.38 42.72 46.38 -
DPS 1.00 4.00 4.00 4.00 4.00 1.00 1.00 0.00%
NAPS 4.45 4.42 4.56 4.58 4.54 4.46 4.39 0.90%
Adjusted Per Share Value based on latest NOSH - 717,870
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 814.51 818.38 835.17 784.54 727.10 673.15 628.18 18.92%
EPS -5.62 11.96 20.97 40.92 34.10 45.06 48.81 -
DPS 1.05 4.21 4.21 4.21 4.21 1.05 1.05 0.00%
NAPS 4.6915 4.6727 4.8037 4.8303 4.7804 4.7036 4.6205 1.02%
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 1.22 1.37 1.33 1.35 1.88 1.80 1.97 -
P/RPS 0.16 0.18 0.17 0.18 0.27 0.28 0.33 -38.31%
P/EPS -22.91 12.11 6.68 3.48 5.81 4.21 4.25 -
EY -4.37 8.26 14.97 28.74 17.22 23.74 23.54 -
DY 0.82 2.92 3.01 2.96 2.13 0.56 0.51 37.28%
P/NAPS 0.27 0.31 0.29 0.29 0.41 0.40 0.45 -28.88%
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 24/05/12 27/02/12 29/11/11 26/08/11 24/05/11 28/02/11 -
Price 1.17 1.16 1.43 1.36 1.52 1.67 1.91 -
P/RPS 0.15 0.15 0.18 0.18 0.22 0.26 0.32 -39.68%
P/EPS -21.97 10.26 7.18 3.51 4.69 3.91 4.12 -
EY -4.55 9.75 13.92 28.53 21.30 25.58 24.28 -
DY 0.85 3.45 2.80 2.94 2.63 0.60 0.52 38.80%
P/NAPS 0.26 0.26 0.31 0.30 0.33 0.37 0.44 -29.60%

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