[LIONPSIM] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 4.91%
YoY- -607.1%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 822,753 531,123 348,971 451,084 585,398 673,941 637,400 4.34%
PBT 145,096 159,939 -3,097 -245,741 -35,724 40,605 24,955 34.07%
Tax -16,240 -6,123 -17,006 -13,356 -4,481 -7,215 -5,657 19.20%
NP 128,856 153,816 -20,103 -259,097 -40,205 33,390 19,298 37.20%
-
NP to SH 116,934 162,729 -13,667 -253,921 -35,910 33,390 19,298 35.00%
-
Tax Rate 11.19% 3.83% - - - 17.77% 22.67% -
Total Cost 693,897 377,307 369,074 710,181 625,603 640,551 618,102 1.94%
-
Net Worth 1,036,141 937,946 745,418 1,179,043 1,483,870 1,368,676 1,356,762 -4.39%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - 45,835 14,186 -
Div Payout % - - - - - 137.27% 73.51% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,036,141 937,946 745,418 1,179,043 1,483,870 1,368,676 1,356,762 -4.39%
NOSH 230,766 230,453 210,570 210,168 209,882 209,598 203,108 2.14%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 15.66% 28.96% -5.76% -57.44% -6.87% 4.95% 3.03% -
ROE 11.29% 17.35% -1.83% -21.54% -2.42% 2.44% 1.42% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 356.53 230.47 165.73 214.63 278.92 321.54 313.82 2.14%
EPS 50.67 70.61 -6.49 -120.82 -17.11 15.93 9.50 32.16%
DPS 0.00 0.00 0.00 0.00 0.00 21.87 7.00 -
NAPS 4.49 4.07 3.54 5.61 7.07 6.53 6.68 -6.40%
Adjusted Per Share Value based on latest NOSH - 210,168
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 355.29 229.36 150.70 194.79 252.79 291.03 275.25 4.34%
EPS 50.50 70.27 -5.90 -109.65 -15.51 14.42 8.33 35.01%
DPS 0.00 0.00 0.00 0.00 0.00 19.79 6.13 -
NAPS 4.4744 4.0504 3.219 5.0915 6.4078 5.9104 5.8589 -4.39%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.51 0.36 0.90 2.99 1.84 2.30 2.80 -
P/RPS 0.42 0.16 0.54 1.39 0.66 0.72 0.89 -11.75%
P/EPS 2.98 0.51 -13.87 -2.47 -10.75 14.44 29.47 -31.73%
EY 33.56 196.15 -7.21 -40.41 -9.30 6.93 3.39 46.50%
DY 0.00 0.00 0.00 0.00 0.00 9.51 2.50 -
P/NAPS 0.34 0.09 0.25 0.53 0.26 0.35 0.42 -3.45%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 27/05/09 27/05/08 22/05/07 26/05/06 24/05/05 24/05/04 -
Price 1.26 0.68 0.93 2.94 3.54 1.93 2.44 -
P/RPS 0.35 0.30 0.56 1.37 1.27 0.60 0.78 -12.49%
P/EPS 2.49 0.96 -14.33 -2.43 -20.69 12.12 25.68 -32.20%
EY 40.22 103.84 -6.98 -41.09 -4.83 8.25 3.89 47.57%
DY 0.00 0.00 0.00 0.00 0.00 11.33 2.87 -
P/NAPS 0.28 0.17 0.26 0.52 0.50 0.30 0.37 -4.53%

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