[LIONPSIM] YoY Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 8.89%
YoY- -95.71%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 329,123 390,246 553,125 422,851 157,126 414,435 227,068 6.37%
PBT -58,085 18,207 26,720 22,539 10,435 95,957 137,972 -
Tax -4,602 -6,127 -8,223 -5,473 177,380 -6,893 -1,480 20.80%
NP -62,687 12,080 18,497 17,066 187,815 89,064 136,492 -
-
NP to SH -62,858 11,653 17,901 8,258 192,541 85,530 142,362 -
-
Tax Rate - 33.65% 30.77% 24.28% -1,699.86% 7.18% 1.07% -
Total Cost 391,810 378,166 534,628 405,785 -30,689 325,371 90,576 27.63%
-
Net Worth 910,213 1,227,850 1,213,470 1,218,063 1,206,130 1,022,766 854,300 1.06%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - 69,450 - - -
Div Payout % - - - - 36.07% - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 910,213 1,227,850 1,213,470 1,218,063 1,206,130 1,022,766 854,300 1.06%
NOSH 231,606 231,669 231,578 231,571 231,502 230,352 214,110 1.31%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -19.05% 3.10% 3.34% 4.04% 119.53% 21.49% 60.11% -
ROE -6.91% 0.95% 1.48% 0.68% 15.96% 8.36% 16.66% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 142.10 168.45 238.85 182.60 67.87 179.91 106.05 4.99%
EPS -27.14 5.03 7.73 3.57 83.17 37.13 66.49 -
DPS 0.00 0.00 0.00 0.00 30.00 0.00 0.00 -
NAPS 3.93 5.30 5.24 5.26 5.21 4.44 3.99 -0.25%
Adjusted Per Share Value based on latest NOSH - 231,571
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 142.13 168.52 238.86 182.60 67.85 178.97 98.06 6.37%
EPS -27.14 5.03 7.73 3.57 83.15 36.93 61.48 -
DPS 0.00 0.00 0.00 0.00 29.99 0.00 0.00 -
NAPS 3.9306 5.3023 5.2402 5.26 5.2085 4.4166 3.6892 1.06%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.74 1.14 1.33 1.48 2.00 1.10 0.37 -
P/RPS 0.52 0.68 0.56 0.81 2.95 0.61 0.35 6.81%
P/EPS -2.73 22.66 17.21 41.50 2.40 2.96 0.56 -
EY -36.68 4.41 5.81 2.41 41.59 33.75 179.70 -
DY 0.00 0.00 0.00 0.00 15.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.25 0.28 0.38 0.25 0.09 13.25%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 25/02/14 25/02/13 20/02/12 22/02/11 23/02/10 25/02/09 -
Price 0.795 1.05 1.24 1.62 1.83 1.42 0.33 -
P/RPS 0.56 0.62 0.52 0.89 2.70 0.79 0.31 10.35%
P/EPS -2.93 20.87 16.04 45.43 2.20 3.82 0.50 -
EY -34.14 4.79 6.23 2.20 45.45 26.15 201.48 -
DY 0.00 0.00 0.00 0.00 16.39 0.00 0.00 -
P/NAPS 0.20 0.20 0.24 0.31 0.35 0.32 0.08 16.49%

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