[LIONPSIM] QoQ TTM Result on 31-Mar-2000 [#3]

Announcement Date
22-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2000
Quarter
31-Mar-2000 [#3]
Profit Trend
QoQ- 41.13%
YoY--%
Quarter Report
View:
Show?
TTM Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 483,729 513,014 573,412 468,788 325,352 -0.39%
PBT 58,503 59,223 67,550 63,337 44,512 -0.27%
Tax -4,043 -3,596 -3,710 -2,477 -1,390 -1.07%
NP 54,460 55,627 63,840 60,860 43,122 -0.23%
-
NP to SH 54,460 55,627 63,840 60,860 43,122 -0.23%
-
Tax Rate 6.91% 6.07% 5.49% 3.91% 3.12% -
Total Cost 429,269 457,387 509,572 407,928 282,230 -0.42%
-
Net Worth 1,313,799 1,298,501 1,270,066 1,274,281 1,257,575 -0.04%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 2,025 2,025 2,025 - - -100.00%
Div Payout % 3.72% 3.64% 3.17% - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 1,313,799 1,298,501 1,270,066 1,274,281 1,257,575 -0.04%
NOSH 203,374 203,208 202,562 203,885 204,483 0.00%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 11.26% 10.84% 11.13% 12.98% 13.25% -
ROE 4.15% 4.28% 5.03% 4.78% 3.43% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 237.85 252.46 283.08 229.93 159.11 -0.40%
EPS 26.78 27.37 31.52 29.85 21.09 -0.24%
DPS 1.00 1.00 1.00 0.00 0.00 -100.00%
NAPS 6.46 6.39 6.27 6.25 6.15 -0.04%
Adjusted Per Share Value based on latest NOSH - 203,885
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 208.89 221.54 247.62 202.44 140.50 -0.39%
EPS 23.52 24.02 27.57 26.28 18.62 -0.23%
DPS 0.87 0.87 0.87 0.00 0.00 -100.00%
NAPS 5.6734 5.6074 5.4846 5.5028 5.4306 -0.04%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.88 2.60 2.62 3.58 0.00 -
P/RPS 0.79 1.03 0.93 1.56 0.00 -100.00%
P/EPS 7.02 9.50 8.31 11.99 0.00 -100.00%
EY 14.24 10.53 12.03 8.34 0.00 -100.00%
DY 0.53 0.38 0.38 0.00 0.00 -100.00%
P/NAPS 0.29 0.41 0.42 0.57 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 26/02/01 27/11/00 29/08/00 - - -
Price 1.97 2.70 3.06 0.00 0.00 -
P/RPS 0.83 1.07 1.08 0.00 0.00 -100.00%
P/EPS 7.36 9.86 9.71 0.00 0.00 -100.00%
EY 13.59 10.14 10.30 0.00 0.00 -100.00%
DY 0.51 0.37 0.33 0.00 0.00 -100.00%
P/NAPS 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