[LIONPSIM] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -7.01%
YoY- -54.81%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 85,431 158,101 160,023 213,306 242,687 216,549 81,431 0.80%
PBT 1,493 4,931 -65,246 9,017 16,530 11,130 10,319 -27.52%
Tax -998 -1,833 -2,272 -3,301 -3,701 -2,048 175,098 -
NP 495 3,098 -67,518 5,716 12,829 9,082 185,417 -62.72%
-
NP to SH 493 3,000 -67,608 5,615 12,424 674 189,426 -62.87%
-
Tax Rate 66.85% 37.17% - 36.61% 22.39% 18.40% -1,696.85% -
Total Cost 84,936 155,003 227,541 207,590 229,858 207,467 -103,986 -
-
Net Worth 524,031 906,870 909,929 1,229,731 1,212,323 1,218,063 1,206,490 -12.96%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - 69,471 -
Div Payout % - - - - - - 36.67% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 524,031 906,870 909,929 1,229,731 1,212,323 1,218,063 1,206,490 -12.96%
NOSH 231,571 229,007 231,534 232,024 231,359 231,571 231,572 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.58% 1.96% -42.19% 2.68% 5.29% 4.19% 227.70% -
ROE 0.09% 0.33% -7.43% 0.46% 1.02% 0.06% 15.70% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 37.50 69.04 69.11 91.93 104.90 93.51 35.16 1.07%
EPS 0.22 1.31 -29.20 2.42 5.37 0.29 81.80 -62.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 30.00 -
NAPS 2.30 3.96 3.93 5.30 5.24 5.26 5.21 -12.72%
Adjusted Per Share Value based on latest NOSH - 232,024
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 37.43 69.27 70.11 93.46 106.33 94.88 35.68 0.80%
EPS 0.22 1.31 -29.62 2.46 5.44 0.30 83.00 -62.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 30.44 -
NAPS 2.296 3.9734 3.9868 5.388 5.3117 5.3369 5.2862 -12.96%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.465 0.66 0.74 1.14 1.33 1.48 2.00 -
P/RPS 1.24 0.96 1.07 1.24 1.27 1.58 5.69 -22.40%
P/EPS 214.90 50.38 -2.53 47.11 24.77 508.49 2.44 110.78%
EY 0.47 1.98 -39.46 2.12 4.04 0.20 40.90 -52.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
P/NAPS 0.20 0.17 0.19 0.22 0.25 0.28 0.38 -10.13%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 22/02/16 25/02/15 25/02/14 25/02/13 20/02/12 22/02/11 -
Price 0.54 0.67 0.795 1.05 1.24 1.62 1.83 -
P/RPS 1.44 0.97 1.15 1.14 1.18 1.73 5.20 -19.24%
P/EPS 249.56 51.15 -2.72 43.39 23.09 556.60 2.24 119.20%
EY 0.40 1.96 -36.73 2.30 4.33 0.18 44.70 -54.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 16.39 -
P/NAPS 0.23 0.17 0.20 0.20 0.24 0.31 0.35 -6.75%

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