[LIONPSIM] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 117.69%
YoY- -87.87%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 497,494 439,876 425,068 325,154 521,314 658,246 780,492 -7.22%
PBT 14,684 11,644 37,548 5,262 17,546 -116,170 36,414 -14.04%
Tax -3,946 -4,222 -3,338 -3,972 -6,624 -9,204 -12,254 -17.20%
NP 10,738 7,422 34,210 1,290 10,922 -125,374 24,160 -12.63%
-
NP to SH 10,738 7,422 34,212 1,280 10,552 -125,716 23,306 -12.11%
-
Tax Rate 26.87% 36.26% 8.89% 75.48% 37.75% - 33.65% -
Total Cost 486,756 432,454 390,858 323,864 510,392 783,620 756,332 -7.07%
-
Net Worth 551,341 535,393 544,506 524,031 912,356 910,213 1,227,850 -12.48%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 551,341 535,393 544,506 524,031 912,356 910,213 1,227,850 -12.48%
NOSH 231,571 231,571 231,571 231,571 230,393 231,606 231,669 -0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 2.16% 1.69% 8.05% 0.40% 2.10% -19.05% 3.10% -
ROE 1.95% 1.39% 6.28% 0.24% 1.16% -13.81% 1.90% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 218.36 193.07 186.57 142.71 226.27 284.21 336.90 -6.96%
EPS 4.72 3.26 15.02 0.56 4.58 -54.28 10.06 -11.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.35 2.39 2.30 3.96 3.93 5.30 -12.24%
Adjusted Per Share Value based on latest NOSH - 231,571
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 214.83 189.95 183.56 140.41 225.12 284.25 337.04 -7.22%
EPS 4.64 3.21 14.77 0.55 4.56 -54.29 10.06 -12.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3809 2.312 2.3514 2.2629 3.9399 3.9306 5.3023 -12.48%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.405 0.485 0.69 0.465 0.66 0.74 1.14 -
P/RPS 0.19 0.25 0.37 0.33 0.29 0.26 0.34 -9.23%
P/EPS 8.59 14.89 4.59 82.77 14.41 -1.36 11.33 -4.50%
EY 11.64 6.72 21.76 1.21 6.94 -73.35 8.82 4.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.21 0.29 0.20 0.17 0.19 0.22 -4.20%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 27/02/18 22/02/17 22/02/16 25/02/15 25/02/14 -
Price 0.39 0.415 0.705 0.54 0.67 0.795 1.05 -
P/RPS 0.18 0.21 0.38 0.38 0.30 0.28 0.31 -8.65%
P/EPS 8.27 12.74 4.69 96.12 14.63 -1.46 10.44 -3.80%
EY 12.09 7.85 21.30 1.04 6.84 -68.28 9.58 3.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.29 0.23 0.17 0.20 0.20 -3.64%

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