[LIONIND] YoY TTM Result on 31-Mar-2009 [#3]

Stock

[LIONIND] LION INDUSTRIES CORPORATION

Announcement Date

28-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Mar-2009 [#3]

Profit Trend

QoQ- -64.26%

YoY- -36.18%

Quarter Report

LIONIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	5,570,430	4,581,886	4,478,022	5,762,103	5,963,816	4,552,952	3,206,718	9.63%
YoY %	21.58%	2.32%	-22.28%	-3.38%	30.99%	41.98%	-	-
Horiz. %	173.71%	142.88%	139.65%	179.69%	185.98%	141.98%	100.00%	-
PBT	123,507	211,819	246,971	190,229	448,630	164,783	-111,874	-
YoY %	-41.69%	-14.23%	29.83%	-57.60%	172.26%	247.29%	-	-
Horiz. %	-110.40%	-189.34%	-220.76%	-170.04%	-401.01%	-147.29%	100.00%	-
Tax	-27,207	156,040	-38,878	102,769	-53,807	26,941	61,316	-
YoY %	-117.44%	501.36%	-137.83%	291.00%	-299.72%	-56.06%	-	-
Horiz. %	-44.37%	254.48%	-63.41%	167.61%	-87.75%	43.94%	100.00%	-
NP	96,300	367,859	208,093	292,998	394,823	191,724	-50,558	-
YoY %	-73.82%	76.78%	-28.98%	-25.79%	105.93%	479.22%	-	-
Horiz. %	-190.47%	-727.60%	-411.59%	-579.53%	-780.93%	-379.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,381	306,694	161,499	256,245	401,530	214,386	-38,405	-
YoY %	-73.47%	89.90%	-36.97%	-36.18%	87.29%	658.22%	-	-
Horiz. %	-211.90%	-798.58%	-420.52%	-667.22%	-1,045.51%	-558.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.03%	-73.67%	15.74%	-54.02%	11.99%	-16.35%	-	-
YoY %	129.90%	-568.04%	129.14%	-550.54%	173.33%	0.00%	-	-
Horiz. %	-134.74%	450.58%	-96.27%	330.40%	-73.33%	100.00%	-	-
Total Cost	5,474,130	4,214,027	4,269,929	5,469,105	5,568,993	4,361,228	3,257,276	9.02%
YoY %	29.90%	-1.31%	-21.93%	-1.79%	27.69%	33.89%	-	-
Horiz. %	168.06%	129.37%	131.09%	167.90%	170.97%	133.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,180,558	3,201,610	2,917,028	2,794,857	2,536,771	2,121,456	2,147,490	6.75%
YoY %	-0.66%	9.76%	4.37%	10.17%	19.58%	-1.21%	-	-
Horiz. %	148.11%	149.09%	135.83%	130.15%	118.13%	98.79%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	28,668	7,147	7,131	7,117	7,045	3,487	6,980	26.52%
YoY %	301.12%	0.22%	0.20%	1.02%	102.04%	-50.04%	-	-
Horiz. %	410.72%	102.39%	102.16%	101.96%	100.93%	49.96%	100.00%	-
Div Payout %	35.23%	2.33%	4.42%	2.78%	1.75%	1.63%	0.00%	-
YoY %	1,412.02%	-47.29%	58.99%	58.86%	7.36%	0.00%	-	-
Horiz. %	2,161.35%	142.94%	271.17%	170.55%	107.36%	100.00%	-	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	3,180,558	3,201,610	2,917,028	2,794,857	2,536,771	2,121,456	2,147,490	6.75%
YoY %	-0.66%	9.76%	4.37%	10.17%	19.58%	-1.21%	-	-
Horiz. %	148.11%	149.09%	135.83%	130.15%	118.13%	98.79%	100.00%	-
NOSH	719,583	717,849	713,209	712,973	710,580	697,847	697,237	0.52%
YoY %	0.24%	0.65%	0.03%	0.34%	1.82%	0.09%	-	-
Horiz. %	103.20%	102.96%	102.29%	102.26%	101.91%	100.09%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	1.73%	8.03%	4.65%	5.08%	6.62%	4.21%	-1.58%	-
YoY %	-78.46%	72.69%	-8.46%	-23.26%	57.24%	366.46%	-	-
Horiz. %	-109.49%	-508.23%	-294.30%	-321.52%	-418.99%	-266.46%	100.00%	-
ROE	2.56%	9.58%	5.54%	9.17%	15.83%	10.11%	-1.79%	-
YoY %	-73.28%	72.92%	-39.59%	-42.07%	56.58%	664.80%	-	-
Horiz. %	-143.02%	-535.20%	-309.50%	-512.29%	-884.36%	-564.80%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	774.12	638.28	627.87	808.18	839.29	652.43	459.92	9.05%
YoY %	21.28%	1.66%	-22.31%	-3.71%	28.64%	41.86%	-	-
Horiz. %	168.32%	138.78%	136.52%	175.72%	182.49%	141.86%	100.00%	-
EPS	11.31	42.72	22.64	35.94	56.51	30.72	-5.51	-
YoY %	-73.53%	88.69%	-37.01%	-36.40%	83.95%	657.53%	-	-
Horiz. %	-205.26%	-775.32%	-410.89%	-652.27%	-1,025.59%	-557.53%	100.00%	-
DPS	4.00	1.00	1.00	1.00	1.00	0.50	1.00	25.96%
YoY %	300.00%	0.00%	0.00%	0.00%	100.00%	-50.00%	-	-
Horiz. %	400.00%	100.00%	100.00%	100.00%	100.00%	50.00%	100.00%	-
NAPS	4.42	4.46	4.09	3.92	3.57	3.04	3.08	6.19%
YoY %	-0.90%	9.05%	4.34%	9.80%	17.43%	-1.30%	-	-
Horiz. %	143.51%	144.81%	132.79%	127.27%	115.91%	98.70%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 712,973
RPS	773.77	636.45	622.03	800.39	828.41	632.43	445.43	9.63%
YoY %	21.58%	2.32%	-22.28%	-3.38%	30.99%	41.98%	-	-
Horiz. %	173.71%	142.88%	139.65%	179.69%	185.98%	141.98%	100.00%	-
EPS	11.30	42.60	22.43	35.59	55.78	29.78	-5.33	-
YoY %	-73.47%	89.92%	-36.98%	-36.20%	87.31%	658.72%	-	-
Horiz. %	-212.01%	-799.25%	-420.83%	-667.73%	-1,046.53%	-558.72%	100.00%	-
DPS	3.98	0.99	0.99	0.99	0.98	0.48	0.97	26.50%
YoY %	302.02%	0.00%	0.00%	1.02%	104.17%	-50.52%	-	-
Horiz. %	410.31%	102.06%	102.06%	102.06%	101.03%	49.48%	100.00%	-
NAPS	4.418	4.4472	4.0519	3.8822	3.5237	2.9468	2.983	6.75%
YoY %	-0.66%	9.76%	4.37%	10.17%	19.58%	-1.21%	-	-
Horiz. %	148.11%	149.08%	135.83%	130.14%	118.13%	98.79%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	1.37	1.80	1.74	0.61	1.80	1.60	0.75	-
P/RPS	0.18	0.28	0.28	0.08	0.21	0.25	0.16	1.98%
YoY %	-35.71%	0.00%	250.00%	-61.90%	-16.00%	56.25%	-	-
Horiz. %	112.50%	175.00%	175.00%	50.00%	131.25%	156.25%	100.00%	-
P/EPS	12.11	4.21	7.68	1.70	3.19	5.21	-13.62	-
YoY %	187.65%	-45.18%	351.76%	-46.71%	-38.77%	138.25%	-	-
Horiz. %	-88.91%	-30.91%	-56.39%	-12.48%	-23.42%	-38.25%	100.00%	-
EY	8.26	23.74	13.01	58.92	31.39	19.20	-7.34	-
YoY %	-65.21%	82.48%	-77.92%	87.70%	63.49%	361.58%	-	-
Horiz. %	-112.53%	-323.43%	-177.25%	-802.72%	-427.66%	-261.58%	100.00%	-
DY	2.92	0.56	0.57	1.64	0.56	0.31	1.33	13.99%
YoY %	421.43%	-1.75%	-65.24%	192.86%	80.65%	-76.69%	-	-
Horiz. %	219.55%	42.11%	42.86%	123.31%	42.11%	23.31%	100.00%	-
P/NAPS	0.31	0.40	0.43	0.16	0.50	0.53	0.24	4.35%
YoY %	-22.50%	-6.98%	168.75%	-68.00%	-5.66%	120.83%	-	-
Horiz. %	129.17%	166.67%	179.17%	66.67%	208.33%	220.83%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	24/05/12	24/05/11	27/05/10	28/05/09	30/05/08	23/05/07	31/05/06	-
Price	1.16	1.67	1.50	1.35	2.87	2.06	1.22	-
P/RPS	0.15	0.26	0.24	0.17	0.34	0.32	0.27	-9.32%
YoY %	-42.31%	8.33%	41.18%	-50.00%	6.25%	18.52%	-	-
Horiz. %	55.56%	96.30%	88.89%	62.96%	125.93%	118.52%	100.00%	-
P/EPS	10.26	3.91	6.62	3.76	5.08	6.71	-22.15	-
YoY %	162.40%	-40.94%	76.06%	-25.98%	-24.29%	130.29%	-	-
Horiz. %	-46.32%	-17.65%	-29.89%	-16.98%	-22.93%	-30.29%	100.00%	-
EY	9.75	25.58	15.10	26.62	19.69	14.91	-4.51	-
YoY %	-61.88%	69.40%	-43.28%	35.20%	32.06%	430.60%	-	-
Horiz. %	-216.19%	-567.18%	-334.81%	-590.24%	-436.59%	-330.60%	100.00%	-
DY	3.45	0.60	0.67	0.74	0.35	0.24	0.82	27.02%
YoY %	475.00%	-10.45%	-9.46%	111.43%	45.83%	-70.73%	-	-
Horiz. %	420.73%	73.17%	81.71%	90.24%	42.68%	29.27%	100.00%	-
P/NAPS	0.26	0.37	0.37	0.34	0.80	0.68	0.40	-6.92%
YoY %	-29.73%	0.00%	8.82%	-57.50%	17.65%	70.00%	-	-
Horiz. %	65.00%	92.50%	92.50%	85.00%	200.00%	170.00%	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