[LIONPSIM] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 17.11%
YoY- 1290.67%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 785,404 689,105 598,037 531,123 447,070 425,004 392,845 58.50%
PBT 128,336 206,924 170,351 159,939 133,133 -9,793 -8,357 -
Tax -14,879 -11,799 -9,466 -6,123 -5,264 -7,479 -8,389 46.37%
NP 113,457 195,125 160,885 153,816 127,869 -17,272 -16,746 -
-
NP to SH 110,663 196,506 167,495 162,729 138,955 -8,883 -9,086 -
-
Tax Rate 11.59% 5.70% 5.56% 3.83% 3.95% - - -
Total Cost 671,947 493,980 437,152 377,307 319,201 442,276 409,591 38.97%
-
Net Worth 1,023,034 974,667 921,241 937,946 869,015 764,874 631,178 37.86%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,023,034 974,667 921,241 937,946 869,015 764,874 631,178 37.86%
NOSH 230,413 230,417 230,310 230,453 217,798 210,709 210,392 6.22%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.45% 28.32% 26.90% 28.96% 28.60% -4.06% -4.26% -
ROE 10.82% 20.16% 18.18% 17.35% 15.99% -1.16% -1.44% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 340.87 299.07 259.67 230.47 205.27 201.70 186.72 49.20%
EPS 48.03 85.28 72.73 70.61 63.80 -4.22 -4.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.44 4.23 4.00 4.07 3.99 3.63 3.00 29.77%
Adjusted Per Share Value based on latest NOSH - 230,453
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 339.16 297.58 258.25 229.36 193.06 183.53 169.64 58.50%
EPS 47.79 84.86 72.33 70.27 60.01 -3.84 -3.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4178 4.2089 3.9782 4.0504 3.7527 3.303 2.7256 37.86%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.10 0.95 0.78 0.36 0.37 0.80 0.85 -
P/RPS 0.32 0.32 0.30 0.16 0.18 0.40 0.46 -21.43%
P/EPS 2.29 1.11 1.07 0.51 0.58 -18.98 -19.68 -
EY 43.66 89.77 93.24 196.15 172.43 -5.27 -5.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.20 0.09 0.09 0.22 0.28 -7.25%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 16/11/09 26/08/09 27/05/09 25/02/09 19/11/08 27/08/08 -
Price 1.42 0.95 0.91 0.68 0.33 0.41 0.72 -
P/RPS 0.42 0.32 0.35 0.30 0.16 0.20 0.39 5.05%
P/EPS 2.96 1.11 1.25 0.96 0.52 -9.73 -16.67 -
EY 33.82 89.77 79.92 103.84 193.33 -10.28 -6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.22 0.23 0.17 0.08 0.11 0.24 21.07%

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