[LIONIND] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -7.69%
YoY- 89.9%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 5,684,740 5,340,092 4,949,134 4,581,886 4,275,792 4,343,215 4,757,077 12.57%
PBT 185,731 179,381 105,976 211,819 251,433 353,873 490,476 -47.56%
Tax -30,159 151,850 176,096 156,040 154,257 -39,734 -73,306 -44.59%
NP 155,572 331,231 282,072 367,859 405,690 314,139 417,170 -48.09%
-
NP to SH 142,753 278,507 232,090 306,694 332,247 272,938 361,469 -46.08%
-
Tax Rate 16.24% -84.65% -166.17% -73.67% -61.35% 11.23% 14.95% -
Total Cost 5,529,168 5,008,861 4,667,062 4,214,027 3,870,102 4,029,076 4,339,907 17.47%
-
Net Worth 3,269,706 3,287,845 3,253,835 3,201,610 3,145,050 3,010,374 3,037,563 5.01%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 28,668 28,668 28,668 7,147 7,147 7,147 7,147 151.81%
Div Payout % 20.08% 10.29% 12.35% 2.33% 2.15% 2.62% 1.98% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 3,269,706 3,287,845 3,253,835 3,201,610 3,145,050 3,010,374 3,037,563 5.01%
NOSH 717,040 717,870 716,703 717,849 716,412 716,755 714,720 0.21%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.74% 6.20% 5.70% 8.03% 9.49% 7.23% 8.77% -
ROE 4.37% 8.47% 7.13% 9.58% 10.56% 9.07% 11.90% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 792.81 743.88 690.54 638.28 596.83 605.95 665.59 12.33%
EPS 19.91 38.80 32.38 42.72 46.38 38.08 50.57 -46.19%
DPS 4.00 4.00 4.00 1.00 1.00 1.00 1.00 151.34%
NAPS 4.56 4.58 4.54 4.46 4.39 4.20 4.25 4.79%
Adjusted Per Share Value based on latest NOSH - 717,849
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 789.65 741.77 687.47 636.45 593.94 603.30 660.79 12.57%
EPS 19.83 38.69 32.24 42.60 46.15 37.91 50.21 -46.07%
DPS 3.98 3.98 3.98 0.99 0.99 0.99 0.99 152.19%
NAPS 4.5418 4.567 4.5198 4.4472 4.3687 4.1816 4.2194 5.01%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.33 1.35 1.88 1.80 1.97 1.78 1.41 -
P/RPS 0.17 0.18 0.27 0.28 0.33 0.29 0.21 -13.10%
P/EPS 6.68 3.48 5.81 4.21 4.25 4.67 2.79 78.68%
EY 14.97 28.74 17.22 23.74 23.54 21.39 35.87 -44.06%
DY 3.01 2.96 2.13 0.56 0.51 0.56 0.71 161.25%
P/NAPS 0.29 0.29 0.41 0.40 0.45 0.42 0.33 -8.23%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 29/11/11 26/08/11 24/05/11 28/02/11 23/11/10 25/08/10 -
Price 1.43 1.36 1.52 1.67 1.91 1.85 1.64 -
P/RPS 0.18 0.18 0.22 0.26 0.32 0.31 0.25 -19.61%
P/EPS 7.18 3.51 4.69 3.91 4.12 4.86 3.24 69.72%
EY 13.92 28.53 21.30 25.58 24.28 20.58 30.84 -41.07%
DY 2.80 2.94 2.63 0.60 0.52 0.54 0.61 175.43%
P/NAPS 0.31 0.30 0.33 0.37 0.44 0.44 0.39 -14.15%

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