[LIONPSIM] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 167.43%
YoY- -39.92%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 553,125 422,851 157,126 414,435 227,068 172,843 141,918 25.42%
PBT 26,720 22,539 10,435 95,957 137,972 -3,518 -50,859 -
Tax -8,223 -5,473 177,380 -6,893 -1,480 -4,605 -1,442 33.62%
NP 18,497 17,066 187,815 89,064 136,492 -8,123 -52,301 -
-
NP to SH 17,901 8,258 192,541 85,530 142,362 -5,679 -49,795 -
-
Tax Rate 30.77% 24.28% -1,699.86% 7.18% 1.07% - - -
Total Cost 534,628 405,785 -30,689 325,371 90,576 180,966 194,219 18.36%
-
Net Worth 1,213,470 1,218,063 1,206,130 1,022,766 854,300 757,199 1,242,247 -0.38%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 69,450 - - - - -
Div Payout % - - 36.07% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,213,470 1,218,063 1,206,130 1,022,766 854,300 757,199 1,242,247 -0.38%
NOSH 231,578 231,571 231,502 230,352 214,110 210,333 210,194 1.62%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.34% 4.04% 119.53% 21.49% 60.11% -4.70% -36.85% -
ROE 1.48% 0.68% 15.96% 8.36% 16.66% -0.75% -4.01% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 238.85 182.60 67.87 179.91 106.05 82.18 67.52 23.41%
EPS 7.73 3.57 83.17 37.13 66.49 -2.70 -23.69 -
DPS 0.00 0.00 30.00 0.00 0.00 0.00 0.00 -
NAPS 5.24 5.26 5.21 4.44 3.99 3.60 5.91 -1.98%
Adjusted Per Share Value based on latest NOSH - 230,413
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 238.86 182.60 67.85 178.97 98.06 74.64 61.28 25.42%
EPS 7.73 3.57 83.15 36.93 61.48 -2.45 -21.50 -
DPS 0.00 0.00 29.99 0.00 0.00 0.00 0.00 -
NAPS 5.2402 5.26 5.2085 4.4166 3.6892 3.2698 5.3644 -0.38%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.33 1.48 2.00 1.10 0.37 1.10 2.79 -
P/RPS 0.56 0.81 2.95 0.61 0.35 1.34 4.13 -28.30%
P/EPS 17.21 41.50 2.40 2.96 0.56 -40.74 -11.78 -
EY 5.81 2.41 41.59 33.75 179.70 -2.45 -8.49 -
DY 0.00 0.00 15.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.38 0.25 0.09 0.31 0.47 -9.97%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 20/02/12 22/02/11 23/02/10 25/02/09 25/02/08 26/02/07 -
Price 1.24 1.62 1.83 1.42 0.33 0.94 3.10 -
P/RPS 0.52 0.89 2.70 0.79 0.31 1.14 4.59 -30.41%
P/EPS 16.04 45.43 2.20 3.82 0.50 -34.81 -13.09 -
EY 6.23 2.20 45.45 26.15 201.48 -2.87 -7.64 -
DY 0.00 0.00 16.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.35 0.32 0.08 0.26 0.52 -12.08%

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