[LIONPSIM] QoQ TTM Result on 31-Dec-2002 [#2]

Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 289.06%
YoY- 320.74%
Quarter Report
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 498,711 475,150 516,290 516,443 496,945 468,074 471,642 3.78%
PBT 9,934 10,368 18,175 21,506 6,972 1,556 -15,254 -
Tax -3,907 -3,421 -1,796 -1,909 -1,935 -1,937 7,335 -
NP 6,027 6,947 16,379 19,597 5,037 -381 -7,919 -
-
NP to SH 6,027 6,947 16,379 19,597 5,037 -381 -18,282 -
-
Tax Rate 39.33% 33.00% 9.88% 8.88% 27.75% 124.49% - -
Total Cost 492,684 468,203 499,911 496,846 491,908 468,455 479,561 1.81%
-
Net Worth 1,348,705 1,335,573 1,343,590 1,345,271 1,335,427 1,324,681 1,316,040 1.64%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 16,222 16,222 2,238 203 203 203 202 1756.42%
Div Payout % 269.16% 233.52% 13.67% 1.04% 4.03% 0.00% 0.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,348,705 1,335,573 1,343,590 1,345,271 1,335,427 1,324,681 1,316,040 1.64%
NOSH 203,118 202,666 203,574 203,520 203,261 203,172 203,406 -0.09%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.21% 1.46% 3.17% 3.79% 1.01% -0.08% -1.68% -
ROE 0.45% 0.52% 1.22% 1.46% 0.38% -0.03% -1.39% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 245.53 234.45 253.61 253.75 244.49 230.38 231.87 3.88%
EPS 2.97 3.43 8.05 9.63 2.48 -0.19 -8.99 -
DPS 8.00 8.00 1.10 0.10 0.10 0.10 0.10 1751.69%
NAPS 6.64 6.59 6.60 6.61 6.57 6.52 6.47 1.74%
Adjusted Per Share Value based on latest NOSH - 203,520
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 215.36 205.19 222.95 223.02 214.60 202.13 203.67 3.78%
EPS 2.60 3.00 7.07 8.46 2.18 -0.16 -7.89 -
DPS 7.01 7.01 0.97 0.09 0.09 0.09 0.09 1719.00%
NAPS 5.8242 5.7674 5.8021 5.8093 5.7668 5.7204 5.6831 1.64%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.64 1.60 1.46 1.56 1.60 1.61 2.04 -
P/RPS 0.67 0.68 0.58 0.61 0.65 0.70 0.88 -16.60%
P/EPS 55.27 46.68 18.15 16.20 64.57 -858.55 -22.70 -
EY 1.81 2.14 5.51 6.17 1.55 -0.12 -4.41 -
DY 4.88 5.00 0.75 0.06 0.06 0.06 0.05 2013.92%
P/NAPS 0.25 0.24 0.22 0.24 0.24 0.25 0.32 -15.16%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 26/08/03 05/05/03 25/02/03 27/11/02 21/08/02 22/05/02 -
Price 1.72 1.69 1.63 1.76 1.48 1.83 1.78 -
P/RPS 0.70 0.72 0.64 0.69 0.61 0.79 0.77 -6.15%
P/EPS 57.97 49.30 20.26 18.28 59.72 -975.87 -19.80 -
EY 1.73 2.03 4.94 5.47 1.67 -0.10 -5.05 -
DY 4.65 4.73 0.67 0.06 0.07 0.05 0.06 1712.94%
P/NAPS 0.26 0.26 0.25 0.27 0.23 0.28 0.28 -4.81%

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