[LIONPSIM] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -1.31%
YoY- -90.64%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,176,364 1,150,226 1,046,090 1,021,811 1,198,656 1,063,538 932,931 16.63%
PBT 29,259 23,859 25,078 49,494 51,097 50,286 38,993 -17.35%
Tax -17,353 -15,700 -14,603 -18,335 -22,934 154,212 159,919 -
NP 11,906 8,159 10,475 31,159 28,163 204,498 198,912 -84.56%
-
NP to SH 12,405 655 2,762 23,049 23,354 212,106 207,637 -84.58%
-
Tax Rate 59.31% 65.80% 58.23% 37.04% 44.88% -306.67% -410.12% -
Total Cost 1,164,458 1,142,067 1,035,615 990,652 1,170,493 859,040 734,019 35.83%
-
Net Worth 1,212,323 1,206,326 1,207,111 1,207,456 1,222,496 1,230,087 1,157,981 3.09%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 27,765 27,765 27,765 30,079 6,947 76,419 76,419 -48.92%
Div Payout % 223.82% 4,238.96% 1,005.26% 130.50% 29.75% 36.03% 36.80% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,212,323 1,206,326 1,207,111 1,207,456 1,222,496 1,230,087 1,157,981 3.09%
NOSH 231,359 231,097 231,691 231,572 231,571 231,219 231,596 -0.06%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.01% 0.71% 1.00% 3.05% 2.35% 19.23% 21.32% -
ROE 1.02% 0.05% 0.23% 1.91% 1.91% 17.24% 17.93% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 508.46 497.72 451.50 441.74 515.74 459.97 402.83 16.71%
EPS 5.36 0.28 1.19 9.96 10.05 91.73 89.65 -84.57%
DPS 12.00 12.00 12.00 13.00 3.00 33.00 33.00 -48.89%
NAPS 5.24 5.22 5.21 5.22 5.26 5.32 5.00 3.16%
Adjusted Per Share Value based on latest NOSH - 231,572
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 507.99 496.71 451.74 441.25 517.62 459.27 402.87 16.63%
EPS 5.36 0.28 1.19 9.95 10.09 91.59 89.66 -84.57%
DPS 11.99 11.99 11.99 12.99 3.00 33.00 33.00 -48.92%
NAPS 5.2352 5.2093 5.2127 5.2142 5.2791 5.3119 5.0005 3.09%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.33 1.32 1.36 1.42 1.48 1.33 1.60 -
P/RPS 0.26 0.27 0.30 0.32 0.29 0.29 0.40 -24.86%
P/EPS 24.81 465.72 114.08 14.25 14.73 1.45 1.78 474.56%
EY 4.03 0.21 0.88 7.02 6.79 68.97 56.03 -82.56%
DY 9.02 9.09 8.82 9.15 2.03 24.81 20.63 -42.24%
P/NAPS 0.25 0.25 0.26 0.27 0.28 0.25 0.32 -15.11%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 27/11/12 27/08/12 22/05/12 20/02/12 22/11/11 24/08/11 -
Price 1.24 1.33 1.44 1.26 1.62 1.45 1.45 -
P/RPS 0.24 0.27 0.32 0.29 0.31 0.32 0.36 -23.59%
P/EPS 23.13 469.25 120.79 12.65 16.12 1.58 1.62 483.81%
EY 4.32 0.21 0.83 7.91 6.20 63.26 61.83 -82.89%
DY 9.68 9.02 8.33 10.32 1.85 22.76 22.76 -43.29%
P/NAPS 0.24 0.25 0.28 0.24 0.31 0.27 0.29 -11.80%

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