[LIONPSIM] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
05-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -16.42%
YoY- 189.59%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 545,177 498,711 475,150 516,290 516,443 496,945 468,074 10.66%
PBT 12,941 9,934 10,368 18,175 21,506 6,972 1,556 308.91%
Tax -4,724 -3,907 -3,421 -1,796 -1,909 -1,935 -1,937 80.89%
NP 8,217 6,027 6,947 16,379 19,597 5,037 -381 -
-
NP to SH 8,217 6,027 6,947 16,379 19,597 5,037 -381 -
-
Tax Rate 36.50% 39.33% 33.00% 9.88% 8.88% 27.75% 124.49% -
Total Cost 536,960 492,684 468,203 499,911 496,846 491,908 468,455 9.49%
-
Net Worth 1,349,956 1,348,705 1,335,573 1,343,590 1,345,271 1,335,427 1,324,681 1.26%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 16,222 16,222 16,222 2,238 203 203 203 1740.51%
Div Payout % 197.42% 269.16% 233.52% 13.67% 1.04% 4.03% 0.00% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,349,956 1,348,705 1,335,573 1,343,590 1,345,271 1,335,427 1,324,681 1.26%
NOSH 203,306 203,118 202,666 203,574 203,520 203,261 203,172 0.04%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.51% 1.21% 1.46% 3.17% 3.79% 1.01% -0.08% -
ROE 0.61% 0.45% 0.52% 1.22% 1.46% 0.38% -0.03% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 268.16 245.53 234.45 253.61 253.75 244.49 230.38 10.62%
EPS 4.04 2.97 3.43 8.05 9.63 2.48 -0.19 -
DPS 8.00 8.00 8.00 1.10 0.10 0.10 0.10 1741.87%
NAPS 6.64 6.64 6.59 6.60 6.61 6.57 6.52 1.21%
Adjusted Per Share Value based on latest NOSH - 203,574
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 235.43 215.36 205.19 222.95 223.02 214.60 202.13 10.67%
EPS 3.55 2.60 3.00 7.07 8.46 2.18 -0.16 -
DPS 7.01 7.01 7.01 0.97 0.09 0.09 0.09 1709.41%
NAPS 5.8296 5.8242 5.7674 5.8021 5.8093 5.7668 5.7204 1.26%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.51 1.64 1.60 1.46 1.56 1.60 1.61 -
P/RPS 0.56 0.67 0.68 0.58 0.61 0.65 0.70 -13.78%
P/EPS 37.36 55.27 46.68 18.15 16.20 64.57 -858.55 -
EY 2.68 1.81 2.14 5.51 6.17 1.55 -0.12 -
DY 5.30 4.88 5.00 0.75 0.06 0.06 0.06 1867.30%
P/NAPS 0.23 0.25 0.24 0.22 0.24 0.24 0.25 -5.39%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 26/08/03 05/05/03 25/02/03 27/11/02 21/08/02 -
Price 1.74 1.72 1.69 1.63 1.76 1.48 1.83 -
P/RPS 0.65 0.70 0.72 0.64 0.69 0.61 0.79 -12.16%
P/EPS 43.05 57.97 49.30 20.26 18.28 59.72 -975.87 -
EY 2.32 1.73 2.03 4.94 5.47 1.67 -0.10 -
DY 4.60 4.65 4.73 0.67 0.06 0.07 0.05 1921.22%
P/NAPS 0.26 0.26 0.26 0.25 0.27 0.23 0.28 -4.80%

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