[LIONPSIM] YoY Quarter Result on 30-Jun-2009 [#4]

Stock

[LIONPSIM] LION POSIM BERHAD

Announcement Date

26-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Jun-2009 [#4]

Profit Trend

QoQ- -2.07%

YoY- 62.15%

Quarter Report

LIONPSIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	404,374	380,095	242,345	190,782	123,868	79,994	138,006	19.60%
YoY %	6.39%	56.84%	27.03%	54.02%	54.85%	-42.04%	-	-
Horiz. %	293.01%	275.42%	175.60%	138.24%	89.76%	57.96%	100.00%	-
PBT	-6,536	17,880	60,686	17,574	7,162	12,422	-193,584	-43.11%
YoY %	-136.55%	-70.54%	245.32%	145.38%	-42.34%	106.42%	-	-
Horiz. %	3.38%	-9.24%	-31.35%	-9.08%	-3.70%	-6.42%	100.00%	-
Tax	-5,329	-9,061	-13,051	-4,487	-1,144	-9,761	1,028	-
YoY %	41.19%	30.57%	-190.86%	-292.22%	88.28%	-1,049.51%	-	-
Horiz. %	-518.39%	-881.42%	-1,269.55%	-436.48%	-111.28%	-949.51%	100.00%	-
NP	-11,865	8,819	47,635	13,087	6,018	2,661	-192,556	-37.12%
YoY %	-234.54%	-81.49%	263.99%	117.46%	126.16%	101.38%	-	-
Horiz. %	6.16%	-4.58%	-24.74%	-6.80%	-3.13%	-1.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-10,955	9,332	48,018	12,435	7,669	3,088	-190,381	-37.83%
YoY %	-217.39%	-80.57%	286.15%	62.15%	148.35%	101.62%	-	-
Horiz. %	5.75%	-4.90%	-25.22%	-6.53%	-4.03%	-1.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	50.68%	21.51%	25.53%	15.97%	78.58%	-	-
YoY %	-	135.61%	-15.75%	59.86%	-79.68%	0.00%	-	-
Horiz. %	-	64.49%	27.37%	32.49%	20.32%	100.00%	-	-
Total Cost	416,239	371,276	194,710	177,695	117,850	77,333	330,562	3.91%
YoY %	12.11%	90.68%	9.58%	50.78%	52.39%	-76.61%	-	-
Horiz. %	125.92%	112.32%	58.90%	53.76%	35.65%	23.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,207,111	1,157,981	924,972	921,241	631,178	632,075	1,293,606	-1.14%
YoY %	4.24%	25.19%	0.40%	45.96%	-0.14%	-51.14%	-	-
Horiz. %	93.31%	89.52%	71.50%	71.21%	48.79%	48.86%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	4,633	6,947	4,624	-	-	-	-	-
YoY %	-33.31%	50.24%	0.00%	-	-	-	-	-
Horiz. %	100.19%	150.24%	100.00%	-	-	-	-	-
Div Payout %	0.00%	74.45%	9.63%	-	-	-	-	-
YoY %	0.00%	673.10%	0.00%	-	-	-	-	-
Horiz. %	0.00%	773.10%	100.00%	-	-	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,207,111	1,157,981	924,972	921,241	631,178	632,075	1,293,606	-1.14%
YoY %	4.24%	25.19%	0.40%	45.96%	-0.14%	-51.14%	-	-
Horiz. %	93.31%	89.52%	71.50%	71.21%	48.79%	48.86%	100.00%	-
NOSH	231,691	231,596	231,243	230,310	210,392	210,691	210,001	1.65%
YoY %	0.04%	0.15%	0.41%	9.47%	-0.14%	0.33%	-	-
Horiz. %	110.33%	110.28%	110.12%	109.67%	100.19%	100.33%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	-2.93%	2.32%	19.66%	6.86%	4.86%	3.33%	-139.53%	-
YoY %	-226.29%	-88.20%	186.59%	41.15%	45.95%	102.39%	-	-
Horiz. %	2.10%	-1.66%	-14.09%	-4.92%	-3.48%	-2.39%	100.00%	-
ROE	-0.91%	0.81%	5.19%	1.35%	1.22%	0.49%	-14.72%	-
YoY %	-212.35%	-84.39%	284.44%	10.66%	148.98%	103.33%	-	-
Horiz. %	6.18%	-5.50%	-35.26%	-9.17%	-8.29%	-3.33%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	174.53	164.12	104.80	82.84	58.87	37.97	65.72	17.66%
YoY %	6.34%	56.60%	26.51%	40.72%	55.04%	-42.22%	-	-
Horiz. %	265.57%	249.73%	159.46%	126.05%	89.58%	57.78%	100.00%	-
EPS	-4.73	4.03	20.76	5.40	3.64	1.47	-90.65	-38.84%
YoY %	-217.37%	-80.59%	284.44%	48.35%	147.62%	101.62%	-	-
Horiz. %	5.22%	-4.45%	-22.90%	-5.96%	-4.02%	-1.62%	100.00%	-
DPS	2.00	3.00	2.00	0.00	0.00	0.00	0.00	-
YoY %	-33.33%	50.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	150.00%	100.00%	-	-	-	-	-
NAPS	5.21	5.00	4.00	4.00	3.00	3.00	6.16	-2.75%
YoY %	4.20%	25.00%	0.00%	33.33%	0.00%	-51.30%	-	-
Horiz. %	84.58%	81.17%	64.94%	64.94%	48.70%	48.70%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 230,310
RPS	174.62	164.14	104.65	82.39	53.49	34.54	59.60	19.60%
YoY %	6.38%	56.85%	27.02%	54.03%	54.86%	-42.05%	-	-
Horiz. %	292.99%	275.40%	175.59%	138.24%	89.75%	57.95%	100.00%	-
EPS	-4.73	4.03	20.74	5.37	3.31	1.33	-82.21	-37.83%
YoY %	-217.37%	-80.57%	286.22%	62.24%	148.87%	101.62%	-	-
Horiz. %	5.75%	-4.90%	-25.23%	-6.53%	-4.03%	-1.62%	100.00%	-
DPS	2.00	3.00	2.00	0.00	0.00	0.00	0.00	-
YoY %	-33.33%	50.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	150.00%	100.00%	-	-	-	-	-
NAPS	5.2127	5.0005	3.9943	3.9782	2.7256	2.7295	5.5862	-1.14%
YoY %	4.24%	25.19%	0.40%	45.96%	-0.14%	-51.14%	-	-
Horiz. %	93.31%	89.52%	71.50%	71.21%	48.79%	48.86%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.36	1.60	1.26	0.78	0.85	1.24	3.02	-
P/RPS	0.78	0.97	1.20	0.94	1.44	3.27	4.60	-25.58%
YoY %	-19.59%	-19.17%	27.66%	-34.72%	-55.96%	-28.91%	-	-
Horiz. %	16.96%	21.09%	26.09%	20.43%	31.30%	71.09%	100.00%	-
P/EPS	-28.76	39.71	6.07	14.45	23.32	84.60	-3.33	43.19%
YoY %	-172.43%	554.20%	-57.99%	-38.04%	-72.43%	2,640.54%	-	-
Horiz. %	863.66%	-1,192.49%	-182.28%	-433.93%	-700.30%	-2,540.54%	100.00%	-
EY	-3.48	2.52	16.48	6.92	4.29	1.18	-30.02	-30.14%
YoY %	-238.10%	-84.71%	138.15%	61.31%	263.56%	103.93%	-	-
Horiz. %	11.59%	-8.39%	-54.90%	-23.05%	-14.29%	-3.93%	100.00%	-
DY	1.47	1.87	1.59	0.00	0.00	0.00	0.00	-
YoY %	-21.39%	17.61%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	92.45%	117.61%	100.00%	-	-	-	-	-
P/NAPS	0.26	0.32	0.32	0.20	0.28	0.41	0.49	-10.01%
YoY %	-18.75%	0.00%	60.00%	-28.57%	-31.71%	-16.33%	-	-
Horiz. %	53.06%	65.31%	65.31%	40.82%	57.14%	83.67%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	24/08/11	23/08/10	26/08/09	27/08/08	29/08/07	15/08/06	-
Price	1.44	1.45	1.39	0.91	0.72	1.16	2.56	-
P/RPS	0.83	0.88	1.33	1.10	1.22	3.06	3.90	-22.71%
YoY %	-5.68%	-33.83%	20.91%	-9.84%	-60.13%	-21.54%	-	-
Horiz. %	21.28%	22.56%	34.10%	28.21%	31.28%	78.46%	100.00%	-
P/EPS	-30.46	35.99	6.69	16.85	19.75	79.15	-2.82	48.62%
YoY %	-184.63%	437.97%	-60.30%	-14.68%	-75.05%	2,906.74%	-	-
Horiz. %	1,080.14%	-1,276.24%	-237.23%	-597.52%	-700.35%	-2,806.74%	100.00%	-
EY	-3.28	2.78	14.94	5.93	5.06	1.26	-35.41	-32.71%
YoY %	-217.99%	-81.39%	151.94%	17.19%	301.59%	103.56%	-	-
Horiz. %	9.26%	-7.85%	-42.19%	-16.75%	-14.29%	-3.56%	100.00%	-
DY	1.39	2.07	1.44	0.00	0.00	0.00	0.00	-
YoY %	-32.85%	43.75%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	96.53%	143.75%	100.00%	-	-	-	-	-
P/NAPS	0.28	0.29	0.35	0.23	0.24	0.39	0.42	-6.52%
YoY %	-3.45%	-17.14%	52.17%	-4.17%	-38.46%	-7.14%	-	-
Horiz. %	66.67%	69.05%	83.33%	54.76%	57.14%	92.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos