[LIONIND] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 10.65%
YoY- 304.98%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 3,615,611 3,965,156 4,090,386 4,051,382 3,817,221 3,637,868 3,325,104 5.73%
PBT 86,634 396,261 544,807 873,759 793,214 573,777 495,535 -68.70%
Tax -10,126 -66,864 -136,630 -276,538 -253,481 -237,553 -240,837 -87.88%
NP 76,508 329,397 408,177 597,221 539,733 336,224 254,698 -55.11%
-
NP to SH 76,738 327,565 408,177 597,221 539,733 336,224 254,698 -55.02%
-
Tax Rate 11.69% 16.87% 25.08% 31.65% 31.96% 41.40% 48.60% -
Total Cost 3,539,103 3,635,759 3,682,209 3,454,161 3,277,488 3,301,644 3,070,406 9.92%
-
Net Worth 1,943,700 1,996,342 2,009,539 1,939,902 1,915,189 1,685,296 1,752,616 7.13%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 6,980 6,980 6,795 6,795 6,795 6,795 3,400 61.45%
Div Payout % 9.10% 2.13% 1.66% 1.14% 1.26% 2.02% 1.34% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,943,700 1,996,342 2,009,539 1,939,902 1,915,189 1,685,296 1,752,616 7.13%
NOSH 696,666 698,021 692,944 683,064 679,145 679,554 679,308 1.69%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.12% 8.31% 9.98% 14.74% 14.14% 9.24% 7.66% -
ROE 3.95% 16.41% 20.31% 30.79% 28.18% 19.95% 14.53% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 518.99 568.06 590.29 593.12 562.06 535.33 489.48 3.97%
EPS 11.02 46.93 58.90 87.43 79.47 49.48 37.49 -55.75%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 0.50 58.67%
NAPS 2.79 2.86 2.90 2.84 2.82 2.48 2.58 5.35%
Adjusted Per Share Value based on latest NOSH - 683,064
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 502.23 550.79 568.18 562.76 530.24 505.32 461.88 5.73%
EPS 10.66 45.50 56.70 82.96 74.97 46.70 35.38 -55.02%
DPS 0.97 0.97 0.94 0.94 0.94 0.94 0.47 62.02%
NAPS 2.6999 2.773 2.7914 2.6946 2.6603 2.341 2.4345 7.13%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.88 1.23 1.34 1.77 0.94 0.90 0.99 -
P/RPS 0.17 0.22 0.23 0.30 0.17 0.17 0.20 -10.25%
P/EPS 7.99 2.62 2.27 2.02 1.18 1.82 2.64 109.09%
EY 12.52 38.15 43.96 49.40 84.55 54.97 37.87 -52.15%
DY 1.14 0.81 0.75 0.56 1.06 1.11 0.51 70.87%
P/NAPS 0.32 0.43 0.46 0.62 0.33 0.36 0.38 -10.81%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 23/08/05 27/05/05 21/02/05 29/11/04 19/08/04 21/05/04 -
Price 0.77 1.07 1.27 1.52 1.87 0.91 0.95 -
P/RPS 0.15 0.19 0.22 0.26 0.33 0.17 0.19 -14.56%
P/EPS 6.99 2.28 2.16 1.74 2.35 1.84 2.53 96.77%
EY 14.31 43.86 46.38 57.52 42.50 54.37 39.47 -49.12%
DY 1.30 0.93 0.79 0.66 0.53 1.10 0.53 81.77%
P/NAPS 0.28 0.37 0.44 0.54 0.66 0.37 0.37 -16.94%

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