[LIONPSIM] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 9.46%
YoY- -8.94%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 737,114 314,252 302,780 874,316 842,628 828,870 837,776 -8.18%
PBT 28,150 20,870 464 188,208 170,029 191,914 156,020 -68.10%
Tax 225,306 354,760 9,128 -24,804 -15,670 -13,786 -14,228 -
NP 253,457 375,630 9,592 163,404 154,358 178,128 141,792 47.34%
-
NP to SH 264,406 385,082 12,460 152,517 139,332 171,060 127,928 62.32%
-
Tax Rate -800.38% -1,699.86% -1,967.24% 13.18% 9.22% 7.18% 9.12% -
Total Cost 483,657 -61,378 293,188 710,912 688,269 650,742 695,984 -21.56%
-
Net Worth 1,203,953 1,206,130 1,082,174 1,079,571 1,034,848 1,022,766 974,667 15.13%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 92,611 138,901 - 4,613 - - - -
Div Payout % 35.03% 36.07% - 3.02% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,203,953 1,206,130 1,082,174 1,079,571 1,034,848 1,022,766 974,667 15.13%
NOSH 231,529 231,502 230,740 230,677 230,478 230,352 230,417 0.32%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 34.39% 119.53% 3.17% 18.69% 18.32% 21.49% 16.92% -
ROE 21.96% 31.93% 1.15% 14.13% 13.46% 16.73% 13.13% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 318.37 135.74 131.22 379.02 365.60 359.83 363.59 -8.48%
EPS 114.20 166.34 5.40 66.12 60.45 74.26 55.52 61.80%
DPS 40.00 60.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 5.20 5.21 4.69 4.68 4.49 4.44 4.23 14.77%
Adjusted Per Share Value based on latest NOSH - 231,243
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 318.31 135.70 130.75 377.56 363.87 357.93 361.78 -8.18%
EPS 114.18 166.29 5.38 65.86 60.17 73.87 55.24 62.33%
DPS 39.99 59.98 0.00 1.99 0.00 0.00 0.00 -
NAPS 5.1991 5.2085 4.6732 4.6619 4.4688 4.4166 4.2089 15.14%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.80 2.00 2.04 1.26 1.51 1.10 0.95 -
P/RPS 0.57 1.47 1.55 0.33 0.41 0.31 0.26 68.84%
P/EPS 1.58 1.20 37.78 1.91 2.50 1.48 1.71 -5.13%
EY 63.44 83.17 2.65 52.47 40.04 67.51 58.44 5.63%
DY 22.22 30.00 0.00 1.59 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.43 0.27 0.34 0.25 0.22 36.31%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 22/02/11 19/11/10 23/08/10 24/05/10 23/02/10 16/11/09 -
Price 1.60 1.83 2.44 1.39 1.26 1.42 0.95 -
P/RPS 0.50 1.35 1.86 0.37 0.34 0.39 0.26 54.70%
P/EPS 1.40 1.10 45.19 2.10 2.08 1.91 1.71 -12.49%
EY 71.38 90.90 2.21 47.57 47.98 52.30 58.44 14.27%
DY 25.00 32.79 0.00 1.44 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.52 0.30 0.28 0.32 0.22 25.71%

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