[LIONPSIM] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 5.67%
YoY- -28.14%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 617,007 740,567 874,316 822,753 785,404 689,105 598,037 2.09%
PBT 102,686 149,319 188,208 145,096 128,336 206,924 170,351 -28.57%
Tax 159,469 -18,965 -24,804 -16,240 -14,879 -11,799 -9,466 -
NP 262,155 130,354 163,404 128,856 113,457 195,125 160,885 38.34%
-
NP to SH 259,528 123,650 152,517 116,934 110,663 196,506 167,495 33.79%
-
Tax Rate -155.30% 12.70% 13.18% 11.19% 11.59% 5.70% 5.56% -
Total Cost 354,852 610,213 710,912 693,897 671,947 493,980 437,152 -12.94%
-
Net Worth 1,206,490 1,082,174 924,972 1,036,141 1,023,034 974,667 921,241 19.64%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 74,096 4,624 4,624 - - - - -
Div Payout % 28.55% 3.74% 3.03% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,206,490 1,082,174 924,972 1,036,141 1,023,034 974,667 921,241 19.64%
NOSH 231,572 230,740 231,243 230,766 230,413 230,417 230,310 0.36%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 42.49% 17.60% 18.69% 15.66% 14.45% 28.32% 26.90% -
ROE 21.51% 11.43% 16.49% 11.29% 10.82% 20.16% 18.18% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 266.44 320.95 378.09 356.53 340.87 299.07 259.67 1.72%
EPS 112.07 53.59 65.96 50.67 48.03 85.28 72.73 33.30%
DPS 32.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 5.21 4.69 4.00 4.49 4.44 4.23 4.00 19.20%
Adjusted Per Share Value based on latest NOSH - 230,766
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 270.34 324.48 383.08 360.48 344.12 301.93 262.03 2.09%
EPS 113.71 54.18 66.82 51.23 48.49 86.10 73.39 33.79%
DPS 32.46 2.03 2.03 0.00 0.00 0.00 0.00 -
NAPS 5.2862 4.7415 4.0527 4.5398 4.4824 4.2705 4.0364 19.64%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.00 2.04 1.26 1.51 1.10 0.95 0.78 -
P/RPS 0.75 0.64 0.33 0.42 0.32 0.32 0.30 83.89%
P/EPS 1.78 3.81 1.91 2.98 2.29 1.11 1.07 40.26%
EY 56.04 26.27 52.35 33.56 43.66 89.77 93.24 -28.71%
DY 16.00 0.98 1.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.32 0.34 0.25 0.22 0.20 53.22%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 19/11/10 23/08/10 24/05/10 23/02/10 16/11/09 26/08/09 -
Price 1.83 2.44 1.39 1.26 1.42 0.95 0.91 -
P/RPS 0.69 0.76 0.37 0.35 0.42 0.32 0.35 57.03%
P/EPS 1.63 4.55 2.11 2.49 2.96 1.11 1.25 19.30%
EY 61.24 21.96 47.45 40.22 33.82 89.77 79.92 -16.22%
DY 17.49 0.82 1.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.52 0.35 0.28 0.32 0.22 0.23 32.19%

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