[LIONPSIM] YoY Annualized Quarter Result on 30-Jun-2010 [#4]

Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 9.46%
YoY- -8.94%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,011,304 1,046,090 932,931 874,316 598,037 392,845 295,799 22.71%
PBT 25,638 25,078 38,993 188,208 170,351 -8,357 4,035 36.05%
Tax -14,753 -14,603 159,919 -24,804 -9,466 -8,389 -67,915 -22.44%
NP 10,885 10,475 198,912 163,404 160,885 -16,746 -63,880 -
-
NP to SH 10,866 2,762 207,637 152,517 167,495 -9,086 -60,452 -
-
Tax Rate 57.54% 58.23% -410.12% 13.18% 5.56% - 1,683.15% -
Total Cost 1,000,419 1,035,615 734,019 710,912 437,152 409,591 359,679 18.57%
-
Net Worth 1,211,970 1,207,494 1,220,181 1,079,571 908,806 758,086 760,781 8.06%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 4,634 27,811 76,406 4,613 - - - -
Div Payout % 42.65% 1,006.94% 36.80% 3.02% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,211,970 1,207,494 1,220,181 1,079,571 908,806 758,086 760,781 8.06%
NOSH 231,734 231,764 231,533 230,677 222,202 210,579 210,160 1.64%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.08% 1.00% 21.32% 18.69% 26.90% -4.26% -21.60% -
ROE 0.90% 0.23% 17.02% 14.13% 18.43% -1.20% -7.95% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 436.41 451.36 402.94 379.02 269.14 186.55 140.75 20.73%
EPS 4.69 1.19 89.67 66.12 75.38 -4.32 -28.77 -
DPS 2.00 12.00 33.00 2.00 0.00 0.00 0.00 -
NAPS 5.23 5.21 5.27 4.68 4.09 3.60 3.62 6.31%
Adjusted Per Share Value based on latest NOSH - 231,243
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 436.71 451.74 402.87 377.56 258.25 169.64 127.74 22.71%
EPS 4.69 1.19 89.66 65.86 72.33 -3.92 -26.11 -
DPS 2.00 12.01 32.99 1.99 0.00 0.00 0.00 -
NAPS 5.2337 5.2144 5.2691 4.6619 3.9245 3.2737 3.2853 8.06%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.28 1.36 1.60 1.26 0.78 0.85 1.24 -
P/RPS 0.29 0.30 0.40 0.33 0.29 0.46 0.88 -16.87%
P/EPS 27.30 114.12 1.78 1.91 1.03 -19.70 -4.31 -
EY 3.66 0.88 56.05 52.47 96.64 -5.08 -23.20 -
DY 1.56 8.82 20.63 1.59 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.30 0.27 0.19 0.24 0.34 -5.63%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 27/08/12 24/08/11 23/08/10 26/08/09 27/08/08 29/08/07 -
Price 1.31 1.44 1.45 1.39 0.91 0.72 1.16 -
P/RPS 0.30 0.32 0.36 0.37 0.34 0.39 0.82 -15.41%
P/EPS 27.94 120.83 1.62 2.10 1.21 -16.69 -4.03 -
EY 3.58 0.83 61.85 47.57 82.83 -5.99 -24.80 -
DY 1.53 8.33 22.76 1.44 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.28 0.30 0.22 0.20 0.32 -4.02%

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