[LIONIND] QoQ TTM Result on 31-Dec-2010 [#2]

Stock

[LIONIND] LION INDUSTRIES CORPORATION

Announcement Date

28-Feb-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Dec-2010 [#2]

Profit Trend

QoQ- 21.73%

YoY- 277.64%

Quarter Report

LIONIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	5,340,092	4,949,134	4,581,886	4,275,792	4,343,215	4,757,077	4,478,022	12.44%
YoY %	7.90%	8.02%	7.16%	-1.55%	-8.70%	6.23%	-	-
Horiz. %	119.25%	110.52%	102.32%	95.48%	96.99%	106.23%	100.00%	-
PBT	179,381	105,976	211,819	251,433	353,873	490,476	246,971	-19.18%
YoY %	69.27%	-49.97%	-15.76%	-28.95%	-27.85%	98.60%	-	-
Horiz. %	72.63%	42.91%	85.77%	101.81%	143.29%	198.60%	100.00%	-
Tax	151,850	176,096	156,040	154,257	-39,734	-73,306	-38,878	-
YoY %	-13.77%	12.85%	1.16%	488.22%	45.80%	-88.55%	-	-
Horiz. %	-390.58%	-452.95%	-401.36%	-396.77%	102.20%	188.55%	100.00%	-
NP	331,231	282,072	367,859	405,690	314,139	417,170	208,093	36.28%
YoY %	17.43%	-23.32%	-9.33%	29.14%	-24.70%	100.47%	-	-
Horiz. %	159.17%	135.55%	176.78%	194.96%	150.96%	200.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	278,507	232,090	306,694	332,247	272,938	361,469	161,499	43.75%
YoY %	20.00%	-24.33%	-7.69%	21.73%	-24.49%	123.82%	-	-
Horiz. %	172.45%	143.71%	189.90%	205.73%	169.00%	223.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-84.65%	-166.17%	-73.67%	-61.35%	11.23%	14.95%	15.74%	-
YoY %	49.06%	-125.56%	-20.08%	-646.30%	-24.88%	-5.02%	-	-
Horiz. %	-537.80%	-1,055.72%	-468.04%	-389.77%	71.35%	94.98%	100.00%	-
Total Cost	5,008,861	4,667,062	4,214,027	3,870,102	4,029,076	4,339,907	4,269,929	11.21%
YoY %	7.32%	10.75%	8.89%	-3.95%	-7.16%	1.64%	-	-
Horiz. %	117.31%	109.30%	98.69%	90.64%	94.36%	101.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,287,845	3,253,835	3,201,610	3,145,050	3,010,374	3,037,563	2,917,028	8.29%
YoY %	1.05%	1.63%	1.80%	4.47%	-0.90%	4.13%	-	-
Horiz. %	112.71%	111.55%	109.76%	107.82%	103.20%	104.13%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	28,668	28,668	7,147	7,147	7,147	7,147	7,131	152.61%
YoY %	0.00%	301.12%	0.00%	0.00%	0.00%	0.22%	-	-
Horiz. %	402.02%	402.02%	100.22%	100.22%	100.22%	100.22%	100.00%	-
Div Payout %	10.29%	12.35%	2.33%	2.15%	2.62%	1.98%	4.42%	-
YoY %	-16.68%	430.04%	8.37%	-17.94%	32.32%	-55.20%	-	-
Horiz. %	232.81%	279.41%	52.71%	48.64%	59.28%	44.80%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	3,287,845	3,253,835	3,201,610	3,145,050	3,010,374	3,037,563	2,917,028	8.29%
YoY %	1.05%	1.63%	1.80%	4.47%	-0.90%	4.13%	-	-
Horiz. %	112.71%	111.55%	109.76%	107.82%	103.20%	104.13%	100.00%	-
NOSH	717,870	716,703	717,849	716,412	716,755	714,720	713,209	0.43%
YoY %	0.16%	-0.16%	0.20%	-0.05%	0.28%	0.21%	-	-
Horiz. %	100.65%	100.49%	100.65%	100.45%	100.50%	100.21%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	6.20%	5.70%	8.03%	9.49%	7.23%	8.77%	4.65%	-
YoY %	8.77%	-29.02%	-15.38%	31.26%	-17.56%	88.60%	-	-
Horiz. %	133.33%	122.58%	172.69%	204.09%	155.48%	188.60%	100.00%	-
ROE	8.47%	7.13%	9.58%	10.56%	9.07%	11.90%	5.54%	-
YoY %	18.79%	-25.57%	-9.28%	16.43%	-23.78%	114.80%	-	-
Horiz. %	152.89%	128.70%	172.92%	190.61%	163.72%	214.80%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	743.88	690.54	638.28	596.83	605.95	665.59	627.87	11.95%
YoY %	7.72%	8.19%	6.95%	-1.51%	-8.96%	6.01%	-	-
Horiz. %	118.48%	109.98%	101.66%	95.06%	96.51%	106.01%	100.00%	-
EPS	38.80	32.38	42.72	46.38	38.08	50.57	22.64	43.16%
YoY %	19.83%	-24.20%	-7.89%	21.80%	-24.70%	123.37%	-	-
Horiz. %	171.38%	143.02%	188.69%	204.86%	168.20%	223.37%	100.00%	-
DPS	4.00	4.00	1.00	1.00	1.00	1.00	1.00	151.77%
YoY %	0.00%	300.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	400.00%	400.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	4.58	4.54	4.46	4.39	4.20	4.25	4.09	7.82%
YoY %	0.88%	1.79%	1.59%	4.52%	-1.18%	3.91%	-	-
Horiz. %	111.98%	111.00%	109.05%	107.33%	102.69%	103.91%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 716,412
RPS	741.77	687.47	636.45	593.94	603.30	660.79	622.03	12.44%
YoY %	7.90%	8.02%	7.16%	-1.55%	-8.70%	6.23%	-	-
Horiz. %	119.25%	110.52%	102.32%	95.48%	96.99%	106.23%	100.00%	-
EPS	38.69	32.24	42.60	46.15	37.91	50.21	22.43	43.78%
YoY %	20.01%	-24.32%	-7.69%	21.74%	-24.50%	123.85%	-	-
Horiz. %	172.49%	143.74%	189.92%	205.75%	169.01%	223.85%	100.00%	-
DPS	3.98	3.98	0.99	0.99	0.99	0.99	0.99	152.61%
YoY %	0.00%	302.02%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	402.02%	402.02%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	4.567	4.5198	4.4472	4.3687	4.1816	4.2194	4.0519	8.29%
YoY %	1.04%	1.63%	1.80%	4.47%	-0.90%	4.13%	-	-
Horiz. %	112.71%	111.55%	109.76%	107.82%	103.20%	104.13%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	1.35	1.88	1.80	1.97	1.78	1.41	1.74	-
P/RPS	0.18	0.27	0.28	0.33	0.29	0.21	0.28	-25.49%
YoY %	-33.33%	-3.57%	-15.15%	13.79%	38.10%	-25.00%	-	-
Horiz. %	64.29%	96.43%	100.00%	117.86%	103.57%	75.00%	100.00%	-
P/EPS	3.48	5.81	4.21	4.25	4.67	2.79	7.68	-40.97%
YoY %	-40.10%	38.00%	-0.94%	-8.99%	67.38%	-63.67%	-	-
Horiz. %	45.31%	75.65%	54.82%	55.34%	60.81%	36.33%	100.00%	-
EY	28.74	17.22	23.74	23.54	21.39	35.87	13.01	69.53%
YoY %	66.90%	-27.46%	0.85%	10.05%	-40.37%	175.71%	-	-
Horiz. %	220.91%	132.36%	182.48%	180.94%	164.41%	275.71%	100.00%	-
DY	2.96	2.13	0.56	0.51	0.56	0.71	0.57	199.57%
YoY %	38.97%	280.36%	9.80%	-8.93%	-21.13%	24.56%	-	-
Horiz. %	519.30%	373.68%	98.25%	89.47%	98.25%	124.56%	100.00%	-
P/NAPS	0.29	0.41	0.40	0.45	0.42	0.33	0.43	-23.07%
YoY %	-29.27%	2.50%	-11.11%	7.14%	27.27%	-23.26%	-	-
Horiz. %	67.44%	95.35%	93.02%	104.65%	97.67%	76.74%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	29/11/11	26/08/11	24/05/11	28/02/11	23/11/10	25/08/10	27/05/10	-
Price	1.36	1.52	1.67	1.91	1.85	1.64	1.50	-
P/RPS	0.18	0.22	0.26	0.32	0.31	0.25	0.24	-17.43%
YoY %	-18.18%	-15.38%	-18.75%	3.23%	24.00%	4.17%	-	-
Horiz. %	75.00%	91.67%	108.33%	133.33%	129.17%	104.17%	100.00%	-
P/EPS	3.51	4.69	3.91	4.12	4.86	3.24	6.62	-34.46%
YoY %	-25.16%	19.95%	-5.10%	-15.23%	50.00%	-51.06%	-	-
Horiz. %	53.02%	70.85%	59.06%	62.24%	73.41%	48.94%	100.00%	-
EY	28.53	21.30	25.58	24.28	20.58	30.84	15.10	52.77%
YoY %	33.94%	-16.73%	5.35%	17.98%	-33.27%	104.24%	-	-
Horiz. %	188.94%	141.06%	169.40%	160.79%	136.29%	204.24%	100.00%	-
DY	2.94	2.63	0.60	0.52	0.54	0.61	0.67	167.78%
YoY %	11.79%	338.33%	15.38%	-3.70%	-11.48%	-8.96%	-	-
Horiz. %	438.81%	392.54%	89.55%	77.61%	80.60%	91.04%	100.00%	-
P/NAPS	0.30	0.33	0.37	0.44	0.44	0.39	0.37	-13.03%
YoY %	-9.09%	-10.81%	-15.91%	0.00%	12.82%	5.41%	-	-
Horiz. %	81.08%	89.19%	100.00%	118.92%	118.92%	105.41%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos