[LIONIND] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 59.87%
YoY- 658.22%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 5,522,235 5,070,282 4,786,191 4,552,952 4,083,405 3,643,946 3,223,933 43.01%
PBT 292,635 183,294 278,752 164,783 43,852 48,609 -146,096 -
Tax -56,142 -66,359 -78,838 26,941 62,255 87,194 113,196 -
NP 236,493 116,935 199,914 191,724 106,107 135,803 -32,900 -
-
NP to SH 241,893 128,886 212,709 214,386 134,098 156,979 -10,269 -
-
Tax Rate 19.18% 36.20% 28.28% -16.35% -141.97% -179.38% - -
Total Cost 5,285,742 4,953,347 4,586,277 4,361,228 3,977,298 3,508,143 3,256,833 37.98%
-
Net Worth 2,333,110 2,210,722 2,113,597 2,121,456 2,173,855 2,160,369 1,987,801 11.23%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 7,045 7,045 7,045 3,487 3,487 3,487 3,487 59.61%
Div Payout % 2.91% 5.47% 3.31% 1.63% 2.60% 2.22% 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,333,110 2,210,722 2,113,597 2,121,456 2,173,855 2,160,369 1,987,801 11.23%
NOSH 709,152 706,301 704,532 697,847 698,988 696,893 697,474 1.11%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.28% 2.31% 4.18% 4.21% 2.60% 3.73% -1.02% -
ROE 10.37% 5.83% 10.06% 10.11% 6.17% 7.27% -0.52% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 778.71 717.86 679.34 652.43 584.19 522.88 462.23 41.44%
EPS 34.11 18.25 30.19 30.72 19.18 22.53 -1.47 -
DPS 1.00 1.00 1.00 0.50 0.50 0.50 0.50 58.53%
NAPS 3.29 3.13 3.00 3.04 3.11 3.10 2.85 10.01%
Adjusted Per Share Value based on latest NOSH - 697,847
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 767.07 704.29 664.83 632.43 567.21 506.17 447.83 43.01%
EPS 33.60 17.90 29.55 29.78 18.63 21.81 -1.43 -
DPS 0.98 0.98 0.98 0.48 0.48 0.48 0.48 60.72%
NAPS 3.2408 3.0708 2.9359 2.9468 3.0196 3.0009 2.7612 11.23%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.16 1.91 1.74 1.60 1.03 0.85 0.95 -
P/RPS 0.28 0.27 0.26 0.25 0.18 0.16 0.21 21.07%
P/EPS 6.33 10.47 5.76 5.21 5.37 3.77 -64.52 -
EY 15.79 9.55 17.35 19.20 18.63 26.50 -1.55 -
DY 0.46 0.52 0.57 0.31 0.49 0.59 0.53 -8.98%
P/NAPS 0.66 0.61 0.58 0.53 0.33 0.27 0.33 58.53%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 29/11/07 29/08/07 23/05/07 26/02/07 30/11/06 16/08/06 -
Price 2.00 2.10 1.72 2.06 1.66 1.00 0.81 -
P/RPS 0.26 0.29 0.25 0.32 0.28 0.19 0.18 27.69%
P/EPS 5.86 11.51 5.70 6.71 8.65 4.44 -55.02 -
EY 17.06 8.69 17.55 14.91 11.56 22.53 -1.82 -
DY 0.50 0.48 0.58 0.24 0.30 0.50 0.62 -13.32%
P/NAPS 0.61 0.67 0.57 0.68 0.53 0.32 0.28 67.81%

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