[LIONPSIM] YoY Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -96.35%
YoY- 143.47%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 169,100 176,940 310,438 206,302 75,695 209,444 118,376 6.12%
PBT 7,161 9,190 10,190 11,409 116 39,005 2,432 19.71%
Tax -2,330 -2,826 -4,522 -3,425 2,282 -3,557 -1,224 11.32%
NP 4,831 6,364 5,668 7,984 2,398 35,448 1,208 25.97%
-
NP to SH 4,750 6,038 5,477 7,584 3,115 31,982 2,971 8.13%
-
Tax Rate 32.54% 30.75% 44.38% 30.02% -1,967.24% 9.12% 50.33% -
Total Cost 164,269 170,576 304,770 198,318 73,297 173,996 117,168 5.79%
-
Net Worth 973,170 1,221,480 1,206,326 1,230,087 1,082,174 974,667 764,874 4.09%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 973,170 1,221,480 1,206,326 1,230,087 1,082,174 974,667 764,874 4.09%
NOSH 231,707 231,341 231,097 231,219 230,740 230,417 210,709 1.59%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 2.86% 3.60% 1.83% 3.87% 3.17% 16.92% 1.02% -
ROE 0.49% 0.49% 0.45% 0.62% 0.29% 3.28% 0.39% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 72.98 76.48 134.33 89.22 32.81 90.90 56.18 4.45%
EPS 2.05 2.61 2.37 3.28 1.35 13.88 1.41 6.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.20 5.28 5.22 5.32 4.69 4.23 3.63 2.45%
Adjusted Per Share Value based on latest NOSH - 231,219
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 73.02 76.41 134.06 89.09 32.69 90.44 51.12 6.11%
EPS 2.05 2.61 2.37 3.28 1.35 13.81 1.28 8.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2025 5.2748 5.2093 5.3119 4.6732 4.2089 3.303 4.09%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.93 1.25 1.32 1.33 2.04 0.95 0.80 -
P/RPS 1.27 1.63 0.98 1.49 6.22 1.05 1.42 -1.84%
P/EPS 45.37 47.89 55.70 40.55 151.11 6.84 56.74 -3.65%
EY 2.20 2.09 1.80 2.47 0.66 14.61 1.76 3.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.25 0.25 0.43 0.22 0.22 0.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 25/11/13 27/11/12 22/11/11 19/11/10 16/11/09 19/11/08 -
Price 0.82 1.21 1.33 1.45 2.44 0.95 0.41 -
P/RPS 1.12 1.58 0.99 1.63 7.44 1.05 0.73 7.39%
P/EPS 40.00 46.36 56.12 44.21 180.74 6.84 29.08 5.45%
EY 2.50 2.16 1.78 2.26 0.55 14.61 3.44 -5.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.25 0.27 0.52 0.22 0.11 10.47%

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