[LIONPSIM] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -5.09%
YoY- 110.65%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,198,656 1,063,538 932,931 795,181 617,007 740,567 874,316 23.33%
PBT 51,097 50,286 38,993 81,799 102,686 149,319 188,208 -57.97%
Tax -22,934 154,212 159,919 155,929 159,469 -18,965 -24,804 -5.07%
NP 28,163 204,498 198,912 237,728 262,155 130,354 163,404 -68.93%
-
NP to SH 23,354 212,106 207,637 246,323 259,528 123,650 152,517 -71.28%
-
Tax Rate 44.88% -306.67% -410.12% -190.62% -155.30% 12.70% 13.18% -
Total Cost 1,170,493 859,040 734,019 557,453 354,852 610,213 710,912 39.30%
-
Net Worth 1,222,496 1,230,087 1,157,981 1,203,726 1,206,490 1,082,174 924,972 20.37%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 6,947 76,419 76,419 74,096 74,096 4,624 4,624 31.07%
Div Payout % 29.75% 36.03% 36.80% 30.08% 28.55% 3.74% 3.03% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,222,496 1,230,087 1,157,981 1,203,726 1,206,490 1,082,174 924,972 20.37%
NOSH 231,571 231,219 231,596 231,485 231,572 230,740 231,243 0.09%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.35% 19.23% 21.32% 29.90% 42.49% 17.60% 18.69% -
ROE 1.91% 17.24% 17.93% 20.46% 21.51% 11.43% 16.49% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 515.74 459.97 402.83 343.51 266.44 320.95 378.09 22.92%
EPS 10.05 91.73 89.65 106.41 112.07 53.59 65.96 -71.37%
DPS 3.00 33.00 33.00 32.00 32.00 2.00 2.00 30.94%
NAPS 5.26 5.32 5.00 5.20 5.21 4.69 4.00 19.96%
Adjusted Per Share Value based on latest NOSH - 231,485
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 517.62 459.27 402.87 343.39 266.44 319.80 377.56 23.33%
EPS 10.09 91.59 89.66 106.37 112.07 53.40 65.86 -71.27%
DPS 3.00 33.00 33.00 32.00 32.00 2.00 2.00 30.94%
NAPS 5.2791 5.3119 5.0005 5.1981 5.21 4.6732 3.9943 20.37%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.48 1.33 1.60 1.80 2.00 2.04 1.26 -
P/RPS 0.29 0.29 0.40 0.52 0.75 0.64 0.33 -8.23%
P/EPS 14.73 1.45 1.78 1.69 1.78 3.81 1.91 288.89%
EY 6.79 68.97 56.03 59.12 56.04 26.27 52.35 -74.28%
DY 2.03 24.81 20.63 17.78 16.00 0.98 1.59 17.63%
P/NAPS 0.28 0.25 0.32 0.35 0.38 0.43 0.32 -8.49%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 22/11/11 24/08/11 24/05/11 22/02/11 19/11/10 23/08/10 -
Price 1.62 1.45 1.45 1.60 1.83 2.44 1.39 -
P/RPS 0.31 0.32 0.36 0.47 0.69 0.76 0.37 -11.09%
P/EPS 16.12 1.58 1.62 1.50 1.63 4.55 2.11 286.46%
EY 6.20 63.26 61.83 66.51 61.24 21.96 47.45 -74.15%
DY 1.85 22.76 22.76 20.00 17.49 0.82 1.44 18.12%
P/NAPS 0.31 0.27 0.29 0.31 0.35 0.52 0.35 -7.75%

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