[LIONPSIM] QoQ TTM Result on 30-Sep-2000 [#1]

Announcement Date
27-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Sep-2000 [#1]
Profit Trend
QoQ- -12.86%
YoY--%
Quarter Report
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 539,505 479,915 483,729 513,014 573,412 468,788 325,352 -0.51%
PBT 34,440 47,825 58,503 59,223 67,550 63,337 44,512 0.26%
Tax 6,855 -3,550 -4,043 -3,596 -3,710 -2,477 -1,390 -
NP 41,295 44,275 54,460 55,627 63,840 60,860 43,122 0.04%
-
NP to SH 30,932 44,275 54,460 55,627 63,840 60,860 43,122 0.33%
-
Tax Rate -19.90% 7.42% 6.91% 6.07% 5.49% 3.91% 3.12% -
Total Cost 498,210 435,640 429,269 457,387 509,572 407,928 282,230 -0.57%
-
Net Worth 1,313,296 1,321,775 1,313,799 1,298,501 1,270,066 1,274,281 1,257,575 -0.04%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 202 2,025 2,025 2,025 2,025 - - -100.00%
Div Payout % 0.66% 4.58% 3.72% 3.64% 3.17% - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 1,313,296 1,321,775 1,313,799 1,298,501 1,270,066 1,274,281 1,257,575 -0.04%
NOSH 202,982 203,037 203,374 203,208 202,562 203,885 204,483 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 7.65% 9.23% 11.26% 10.84% 11.13% 12.98% 13.25% -
ROE 2.36% 3.35% 4.15% 4.28% 5.03% 4.78% 3.43% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 265.79 236.37 237.85 252.46 283.08 229.93 159.11 -0.51%
EPS 15.24 21.81 26.78 27.37 31.52 29.85 21.09 0.33%
DPS 0.10 1.00 1.00 1.00 1.00 0.00 0.00 -100.00%
NAPS 6.47 6.51 6.46 6.39 6.27 6.25 6.15 -0.05%
Adjusted Per Share Value based on latest NOSH - 203,208
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 232.98 207.24 208.89 221.54 247.62 202.44 140.50 -0.51%
EPS 13.36 19.12 23.52 24.02 27.57 26.28 18.62 0.33%
DPS 0.09 0.87 0.87 0.87 0.87 0.00 0.00 -100.00%
NAPS 5.6712 5.7079 5.6734 5.6074 5.4846 5.5028 5.4306 -0.04%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.80 1.61 1.88 2.60 2.62 3.58 0.00 -
P/RPS 0.68 0.68 0.79 1.03 0.93 1.56 0.00 -100.00%
P/EPS 11.81 7.38 7.02 9.50 8.31 11.99 0.00 -100.00%
EY 8.47 13.54 14.24 10.53 12.03 8.34 0.00 -100.00%
DY 0.06 0.62 0.53 0.38 0.38 0.00 0.00 -100.00%
P/NAPS 0.28 0.25 0.29 0.41 0.42 0.57 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 27/08/01 24/05/01 26/02/01 27/11/00 29/08/00 - - -
Price 2.28 1.87 1.97 2.70 3.06 0.00 0.00 -
P/RPS 0.86 0.79 0.83 1.07 1.08 0.00 0.00 -100.00%
P/EPS 14.96 8.58 7.36 9.86 9.71 0.00 0.00 -100.00%
EY 6.68 11.66 13.59 10.14 10.30 0.00 0.00 -100.00%
DY 0.04 0.53 0.51 0.37 0.33 0.00 0.00 -100.00%
P/NAPS 0.35 0.29 0.30 0.42 0.49 0.00 0.00 -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

Post a Comment