[LIONIND] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 40.9%
YoY- -126.09%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 5,034,289 5,684,740 4,275,792 4,294,819 6,527,836 5,522,235 4,083,405 3.54%
PBT -105,592 185,731 251,433 -163,694 704,259 292,635 43,852 -
Tax 1,961 -30,159 154,257 11,573 45,901 -56,142 62,255 -43.77%
NP -103,631 155,572 405,690 -152,121 750,160 236,493 106,107 -
-
NP to SH -105,586 142,753 332,247 -187,032 716,934 241,893 134,098 -
-
Tax Rate - 16.24% -61.35% - -6.52% 19.18% -141.97% -
Total Cost 5,137,920 5,529,168 3,870,102 4,446,940 5,777,676 5,285,742 3,977,298 4.35%
-
Net Worth 3,165,470 3,269,706 3,145,050 2,832,340 3,042,424 2,333,110 2,173,855 6.45%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 7,176 28,668 7,147 7,131 7,117 7,045 3,487 12.76%
Div Payout % 0.00% 20.08% 2.15% 0.00% 0.99% 2.91% 2.60% -
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 3,165,470 3,269,706 3,145,050 2,832,340 3,042,424 2,333,110 2,173,855 6.45%
NOSH 721,063 717,040 716,412 713,435 712,511 709,152 698,988 0.51%
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 -2.06% 2.74% 9.49% -3.54% 11.49% 4.28% 2.60% -
ROE -3.34% 4.37% 10.56% -6.60% 23.56% 10.37% 6.17% -
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 698.18 792.81 596.83 601.99 916.17 778.71 584.19 3.01%
EPS -14.64 19.91 46.38 -26.22 100.62 34.11 19.18 -
DPS 1.00 4.00 1.00 1.00 1.00 1.00 0.50 12.23%
NAPS 4.39 4.56 4.39 3.97 4.27 3.29 3.11 5.90%
Adjusted Per Share Value based on latest NOSH - 713,435
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 699.30 789.65 593.94 596.58 906.76 767.07 567.21 3.54%
EPS -14.67 19.83 46.15 -25.98 99.59 33.60 18.63 -
DPS 1.00 3.98 0.99 0.99 0.99 0.98 0.48 12.99%
NAPS 4.397 4.5418 4.3687 3.9343 4.2261 3.2408 3.0196 6.45%
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 0.99 1.33 1.97 1.37 0.68 2.16 1.03 -
P/RPS 0.14 0.17 0.33 0.23 0.07 0.28 0.18 -4.09%
P/EPS -6.76 6.68 4.25 -5.23 0.68 6.33 5.37 -
EY -14.79 14.97 23.54 -19.14 147.97 15.79 18.63 -
DY 1.01 3.01 0.51 0.73 1.47 0.46 0.49 12.79%
P/NAPS 0.23 0.29 0.45 0.35 0.16 0.66 0.33 -5.83%
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 26/02/13 27/02/12 28/02/11 25/02/10 27/02/09 27/02/08 26/02/07 -
Price 0.935 1.43 1.91 1.65 0.63 2.00 1.66 -
P/RPS 0.13 0.18 0.32 0.27 0.07 0.26 0.28 -11.99%
P/EPS -6.39 7.18 4.12 -6.29 0.63 5.86 8.65 -
EY -15.66 13.92 24.28 -15.89 159.72 17.06 11.56 -
DY 1.07 2.80 0.52 0.61 1.59 0.50 0.30 23.58%
P/NAPS 0.21 0.31 0.44 0.42 0.15 0.61 0.53 -14.28%

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