[LIONPSIM] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
05-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -16.42%
YoY- 189.59%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 585,398 673,941 637,400 516,290 471,642 479,915 468,788 3.76%
PBT -35,724 40,605 24,955 18,175 -15,254 47,825 63,337 -
Tax -4,481 -7,215 -5,657 -1,796 7,335 -3,550 -2,477 10.37%
NP -40,205 33,390 19,298 16,379 -7,919 44,275 60,860 -
-
NP to SH -35,910 33,390 19,298 16,379 -18,282 44,275 60,860 -
-
Tax Rate - 17.77% 22.67% 9.88% - 7.42% 3.91% -
Total Cost 625,603 640,551 618,102 499,911 479,561 435,640 407,928 7.38%
-
Net Worth 1,483,870 1,368,676 1,356,762 1,343,590 1,316,040 1,321,775 1,274,281 2.56%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 45,835 14,186 2,238 202 2,025 - -
Div Payout % - 137.27% 73.51% 13.67% 0.00% 4.58% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,483,870 1,368,676 1,356,762 1,343,590 1,316,040 1,321,775 1,274,281 2.56%
NOSH 209,882 209,598 203,108 203,574 203,406 203,037 203,885 0.48%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -6.87% 4.95% 3.03% 3.17% -1.68% 9.23% 12.98% -
ROE -2.42% 2.44% 1.42% 1.22% -1.39% 3.35% 4.78% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 278.92 321.54 313.82 253.61 231.87 236.37 229.93 3.27%
EPS -17.11 15.93 9.50 8.05 -8.99 21.81 29.85 -
DPS 0.00 21.87 7.00 1.10 0.10 1.00 0.00 -
NAPS 7.07 6.53 6.68 6.60 6.47 6.51 6.25 2.07%
Adjusted Per Share Value based on latest NOSH - 203,574
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 252.79 291.03 275.25 222.95 203.67 207.24 202.44 3.76%
EPS -15.51 14.42 8.33 7.07 -7.89 19.12 26.28 -
DPS 0.00 19.79 6.13 0.97 0.09 0.87 0.00 -
NAPS 6.4078 5.9104 5.8589 5.8021 5.6831 5.7079 5.5028 2.56%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.84 2.30 2.80 1.46 2.04 1.61 3.58 -
P/RPS 0.66 0.72 0.89 0.58 0.88 0.68 1.56 -13.35%
P/EPS -10.75 14.44 29.47 18.15 -22.70 7.38 11.99 -
EY -9.30 6.93 3.39 5.51 -4.41 13.54 8.34 -
DY 0.00 9.51 2.50 0.75 0.05 0.62 0.00 -
P/NAPS 0.26 0.35 0.42 0.22 0.32 0.25 0.57 -12.25%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 24/05/05 24/05/04 05/05/03 22/05/02 24/05/01 - -
Price 3.54 1.93 2.44 1.63 1.78 1.87 0.00 -
P/RPS 1.27 0.60 0.78 0.64 0.77 0.79 0.00 -
P/EPS -20.69 12.12 25.68 20.26 -19.80 8.58 0.00 -
EY -4.83 8.25 3.89 4.94 -5.05 11.66 0.00 -
DY 0.00 11.33 2.87 0.67 0.06 0.53 0.00 -
P/NAPS 0.50 0.30 0.37 0.25 0.28 0.29 0.00 -

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
Post a Comment